| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 700.00 | | 4 700.00 | 4 700.00 |
BJ TOTAL (I) | 1 036 459.00 | | 1 036 459.00 | 1 036 459.00 |
BX Customers and related accounts | 21 470.00 | | 21 470.00 | 21 470.00 |
BZ Other receivables | 26 005.00 | | 26 005.00 | 26 005.00 |
CF Cash and cash equivalents | 60 118.00 | | 60 118.00 | 60 118.00 |
CJ TOTAL (II) | 107 594.00 | | 107 594.00 | 107 594.00 |
CO Grand total (0 to V) | 1 144 054.00 | | 1 144 054.00 | 1 144 054.00 |
CP Shares due in less than one year | 4 700.00 | | | 4 700.00 |
CU Other investments | 1 031 759.00 | | 1 031 759.00 | 1 031 759.00 |
| |
| 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) | 185 368.00 | 62 436.00 | | 185 368.00 |
DF Regulated reserves (1) | 100.00 | 100.00 | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 127 092.00 | 222 931.00 | | 127 092.00 |
DK Regulated provisions | 18 756.00 | 13 464.00 | | 18 756.00 |
DL TOTAL (I) | 332 317.00 | 299 932.00 | | 332 317.00 |
DU Loans and Debts from Credit Institutions (3) | 780 153.00 | 834 995.00 | | 780 153.00 |
DX Trade payables and related accounts | 1 584.00 | 1 252.00 | | 1 584.00 |
DY Tax and social security liabilities | 30 000.00 | | | 30 000.00 |
EC TOTAL (IV) | 811 737.00 | 836 248.00 | | 811 737.00 |
EE Grand total (I to V) | 1 144 054.00 | 1 136 181.00 | | 1 144 054.00 |
EG Accrued income and payables due within one year | 146 843.00 | 115 831.00 | | 146 843.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 610.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 9 610.00 | |
GG - OPERATING RESULT (I - II) | | | -9 610.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 147 203.00 | |
GP Total financial income (V) | | | 147 203.00 | |
GR Interest and similar expenses | | | 5 208.00 | |
GU Total financial expenses (VI) | | | 5 208.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 141 995.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 132 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 291.00 | 5 291.00 | | 5 291.00 |
HH Total exceptional expenses (VIII) | 5 291.00 | 5 291.00 | | 5 291.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 291.00 | -5 291.00 | | -5 291.00 |
HL TOTAL REVENUE (I + III + V + VII) | 147 203.00 | 245 079.00 | | 147 203.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 111.00 | 22 148.00 | | 20 111.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127 092.00 | 222 931.00 | | 127 092.00 |
| |
| 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 | 1 584.00 | 1 584.00 | | 1 584.00 |
UT Other financial assets | 4 700.00 | 4 700.00 | | 4 700.00 |
UX Other trade receivables | 21 470.00 | 21 470.00 | | 21 470.00 |
VC Group and associates | 26 006.00 | 26 006.00 | | 26 006.00 |
VH Loans with a maturity of more than one year at origin | 780 153.00 | 115 260.00 | 462 071.00 | 780 153.00 |
VQ Other Taxes, Duties, and Similar Debts | 30 000.00 | 30 000.00 | | 30 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 176.00 | 52 176.00 | | 52 176.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 811 737.00 | 146 844.00 | 462 071.00 | 811 737.00 |
