| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 640.00 | | 2 640.00 | 2 640.00 |
BJ TOTAL (I) | 272 152.00 | | 272 152.00 | 272 152.00 |
BZ Other receivables | 18 599.00 | | 18 599.00 | 18 599.00 |
CF Cash and cash equivalents | 17 612.00 | | 17 612.00 | 17 612.00 |
CJ TOTAL (II) | 36 211.00 | | 36 211.00 | 36 211.00 |
CO Grand total (0 to V) | 308 363.00 | | 308 363.00 | 308 363.00 |
CS Evaluated investments - equity method | 269 512.00 | | 269 512.00 | 269 512.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 86.00 | | | 86.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 695.00 | 86.00 | | 88 695.00 |
DK Regulated provisions | 3 607.00 | 1 292.00 | | 3 607.00 |
DL TOTAL (I) | 93 388.00 | 2 379.00 | | 93 388.00 |
DU Loans and Debts from Credit Institutions (3) | 211 059.00 | 248 426.00 | | 211 059.00 |
DV Miscellaneous Loans and Financial Debts (4) | 533.00 | 44 420.00 | | 533.00 |
DX Trade payables and related accounts | 3 180.00 | 3 060.00 | | 3 180.00 |
EA Other liabilities | 202.00 | 202.00 | | 202.00 |
EC TOTAL (IV) | 214 975.00 | 296 108.00 | | 214 975.00 |
EE Grand total (I to V) | 308 363.00 | 298 486.00 | | 308 363.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 5 997.00 | |
GF Total Operating Expenses (II) | | | 5 997.00 | |
GG - OPERATING RESULT (I - II) | | | -5 997.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GU Total financial expenses (VI) | | | 2 993.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97 007.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 010.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 2 314.00 | 1 292.00 | | 2 314.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 314.00 | -1 292.00 | | -2 314.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 000.00 | 20 000.00 | | 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 304.00 | 19 913.00 | | 11 304.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 695.00 | 86.00 | | 88 695.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 292.00 | 2 314.00 | | 1 292.00 |
7C Grand total | 1 292.00 | 2 314.00 | | 1 292.00 |
UJ - Exceptional | | 2 314.00 | | |
