| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 185.00 | 1 153.00 | 32.00 | 1 185.00 |
AT Other tangible assets | 5 596.00 | 4 527.00 | 1 070.00 | 5 596.00 |
BJ TOTAL (I) | 3 032 761.00 | 5 680.00 | 3 027 082.00 | 3 032 761.00 |
BX Customers and related accounts | 20 000.00 | | 20 000.00 | 20 000.00 |
BZ Other receivables | 520 274.00 | | 520 274.00 | 520 274.00 |
CF Cash and cash equivalents | 2 217.00 | | 2 217.00 | 2 217.00 |
CJ TOTAL (II) | 542 491.00 | | 542 491.00 | 542 491.00 |
CO Grand total (0 to V) | 3 575 252.00 | 5 680.00 | 3 569 573.00 | 3 575 252.00 |
CU Other investments | 3 025 980.00 | | 3 025 980.00 | 3 025 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 500.00 | 140 500.00 | | 140 500.00 |
DB Share, merger, contribution premiums, etc. | 1 110 500.00 | 1 110 500.00 | | 1 110 500.00 |
DD Legal reserve (1) | 14 050.00 | 14 050.00 | | 14 050.00 |
DG Other reserves | 778 802.00 | 688 645.00 | | 778 802.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 222 943.00 | 430 157.00 | | 222 943.00 |
DL TOTAL (I) | 2 266 795.00 | 2 383 852.00 | | 2 266 795.00 |
DU Loans and Debts from Credit Institutions (3) | 198 907.00 | 311 807.00 | | 198 907.00 |
DV Miscellaneous Loans and Financial Debts (4) | 956 668.00 | 538 502.00 | | 956 668.00 |
DX Trade payables and related accounts | 32 308.00 | 6 650.00 | | 32 308.00 |
DY Tax and social security liabilities | 104 514.00 | 2 514.00 | | 104 514.00 |
EA Other liabilities | 10 380.00 | 10 000.00 | | 10 380.00 |
EC TOTAL (IV) | 1 302 777.00 | 869 473.00 | | 1 302 777.00 |
EE Grand total (I to V) | 3 569 573.00 | 3 253 325.00 | | 3 569 573.00 |
EG Accrued income and payables due within one year | 1 011 413.00 | 869 473.00 | | 1 011 413.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 86 078.00 | |
FX Taxes, duties, and similar payments | | | 994.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 070.00 | |
GF Total Operating Expenses (II) | | | 95 141.00 | |
GG - OPERATING RESULT (I - II) | | | -95 141.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 335 996.00 | |
GP Total financial income (V) | | | 335 998.00 | |
GR Interest and similar expenses | | | 18 946.00 | |
GU Total financial expenses (VI) | | | 18 946.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 317 052.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 221 911.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 300.00 | 8 166.00 | | 1 300.00 |
HB Exceptional income from capital transactions | 20 000.00 | | | 20 000.00 |
HD Total exceptional income (VII) | 21 300.00 | 8 166.00 | | 21 300.00 |
HF Exceptional expenses on capital transactions | 20 268.00 | | | 20 268.00 |
HH Total exceptional expenses (VIII) | 20 268.00 | | | 20 268.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 032.00 | 8 166.00 | | 1 032.00 |
HL TOTAL REVENUE (I + III + V + VII) | 357 298.00 | 508 166.00 | | 357 298.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 355.00 | 78 009.00 | | 134 355.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 222 943.00 | 430 157.00 | | 222 943.00 |
