| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 240.00 | 96.00 | 143.00 | 240.00 |
AT Other tangible assets | 1 248.00 | 501.00 | 746.00 | 1 248.00 |
BJ TOTAL (I) | 278 488.00 | 597.00 | 277 890.00 | 278 488.00 |
BZ Other receivables | 81 915.00 | | 81 915.00 | 81 915.00 |
CF Cash and cash equivalents | 1 120.00 | | 1 120.00 | 1 120.00 |
CJ TOTAL (II) | 83 035.00 | | 83 035.00 | 83 035.00 |
CO Grand total (0 to V) | 361 523.00 | 597.00 | 360 926.00 | 361 523.00 |
CU Other investments | 277 000.00 | | 277 000.00 | 277 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 83 481.00 | 43 629.00 | | 83 481.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 668.00 | 39 852.00 | | 60 668.00 |
DL TOTAL (I) | 152 950.00 | 92 281.00 | | 152 950.00 |
DU Loans and Debts from Credit Institutions (3) | 33 598.00 | 61 178.00 | | 33 598.00 |
DV Miscellaneous Loans and Financial Debts (4) | 173 200.00 | 173 200.00 | | 173 200.00 |
DX Trade payables and related accounts | 1 176.00 | 1 123.00 | | 1 176.00 |
EC TOTAL (IV) | 207 975.00 | 235 502.00 | | 207 975.00 |
EE Grand total (I to V) | 360 926.00 | 327 783.00 | | 360 926.00 |
EG Accrued income and payables due within one year | 203 079.00 | 201 903.00 | | 203 079.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 403.00 | |
FX Taxes, duties, and similar payments | | | 161.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 495.00 | |
GF Total Operating Expenses (II) | | | 5 061.00 | |
GG - OPERATING RESULT (I - II) | | | -5 061.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 67 675.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 67 675.00 | |
GR Interest and similar expenses | | | 1 945.00 | |
GU Total financial expenses (VI) | | | 1 945.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 65 729.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 668.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 67 675.00 | 47 280.00 | | 67 675.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 007.00 | 7 428.00 | | 7 007.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 668.00 | 39 852.00 | | 60 668.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 176.00 | 1 176.00 | | 1 176.00 |
VB VAT | 1 160.00 | 1 160.00 | | 1 160.00 |
VC Group and associates | 80 755.00 | 80 755.00 | | 80 755.00 |
VH Loans with a maturity of more than one year at origin | 33 599.00 | 28 703.00 | 4 896.00 | 33 599.00 |
VI Group and Associates | 173 201.00 | 173 201.00 | | 173 201.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 81 915.00 | 81 915.00 | | 81 915.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 207 976.00 | 203 080.00 | 4 896.00 | 207 976.00 |
