| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 300 000.00 | | 300 000.00 | 300 000.00 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 300 015.00 | | 300 015.00 | 300 015.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 7 705.00 | | 7 705.00 | 7 705.00 |
CF Cash and cash equivalents | 70 938.00 | | 70 938.00 | 70 938.00 |
CJ TOTAL (II) | 78 643.00 | | 78 643.00 | 78 643.00 |
CO Grand total (0 to V) | 378 658.00 | | 378 658.00 | 378 658.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 85 519.00 | 500.00 | | 85 519.00 |
DH Retained earnings | | 13 715.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 554.00 | 71 304.00 | | 66 554.00 |
DL TOTAL (I) | 157 073.00 | 90 519.00 | | 157 073.00 |
DS Convertible Bond Issues | 839.00 | 936.00 | | 839.00 |
DU Loans and Debts from Credit Institutions (3) | 115 446.00 | 143 822.00 | | 115 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 932.00 | 107 438.00 | | 101 932.00 |
DX Trade payables and related accounts | 1 726.00 | 3 366.00 | | 1 726.00 |
EA Other liabilities | 1 642.00 | 1 389.00 | | 1 642.00 |
EC TOTAL (IV) | 221 585.00 | 256 951.00 | | 221 585.00 |
EE Grand total (I to V) | 378 658.00 | 347 470.00 | | 378 658.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FO Operating subsidies | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 794.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 794.00 | |
GG - OPERATING RESULT (I - II) | | | -2 793.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 1 721.00 | |
GU Total financial expenses (VI) | | | 1 721.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 279.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 486.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 068.00 | -1 145.00 | | -1 068.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 001.00 | 75 002.00 | | 70 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 447.00 | 3 698.00 | | 3 447.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 554.00 | 71 304.00 | | 66 554.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 300 015.00 | | | 300 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 015.00 | |
I4 DECREASES Grand Total | | | 300 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 015.00 | | | 300 015.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 48 571.00 | 12 143.00 | 36 429.00 | 48 571.00 |
8B Suppliers and Related Accounts | 1 726.00 | 1 726.00 | | 1 726.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 642.00 | 1 642.00 | | 1 642.00 |
UL Receivables related to investments | 1.00 | | | 1.00 |
UP Loans | | | 5.00 | |
VH Loans with a maturity of more than one year at origin | 116 285.00 | 29 408.00 | 86 877.00 | 116 285.00 |
VI Group and Associates | 53 361.00 | 53 361.00 | | 53 361.00 |
VK Loans repaid during the year | 40 519.00 | | | 40 519.00 |
VM Income taxes | 7 705.00 | 7 706.00 | | 7 705.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 705.00 | 7 705.00 | | 7 705.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 221 585.00 | 98 279.00 | 123 306.00 | 221 585.00 |
