| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 943.00 | | 943.00 | 943.00 |
BJ TOTAL (I) | 461 473.00 | | 461 473.00 | 461 473.00 |
CF Cash and cash equivalents | 11 701.00 | | 11 701.00 | 11 701.00 |
CJ TOTAL (II) | 11 701.00 | | 11 701.00 | 11 701.00 |
CO Grand total (0 to V) | 473 175.00 | | 473 175.00 | 473 175.00 |
CS Evaluated investments - equity method | 460 530.00 | | 460 530.00 | 460 530.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 352 755.00 | 352 755.00 | | 352 755.00 |
DD Legal reserve (1) | 29 586.00 | 23 684.00 | | 29 586.00 |
DE Statutory or contractual reserves | 13 374.00 | 13 374.00 | | 13 374.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 983.00 | 118 038.00 | | 983.00 |
DL TOTAL (I) | 396 698.00 | 507 851.00 | | 396 698.00 |
DU Loans and Debts from Credit Institutions (3) | 72 580.00 | | | 72 580.00 |
DV Miscellaneous Loans and Financial Debts (4) | 276.00 | 276.00 | | 276.00 |
DX Trade payables and related accounts | 3 621.00 | 4 882.00 | | 3 621.00 |
DY Tax and social security liabilities | | 289.00 | | |
EC TOTAL (IV) | 76 476.00 | 5 446.00 | | 76 476.00 |
EE Grand total (I to V) | 473 175.00 | 513 298.00 | | 473 175.00 |
EG Accrued income and payables due within one year | 76 476.00 | 5 446.00 | | 76 476.00 |
EI Including equity loans | 276.00 | | | 276.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 881.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 881.00 | |
GG - OPERATING RESULT (I - II) | | | -2 881.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 887.00 | |
GP Total financial income (V) | | | 3 887.00 | |
GR Interest and similar expenses | | | 23.00 | |
GU Total financial expenses (VI) | | | 23.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 864.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 983.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 289.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 887.00 | 122 528.00 | | 3 887.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 904.00 | 4 490.00 | | 2 904.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 983.00 | 118 038.00 | | 983.00 |