| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 434.00 | 1 434.00 | | 1 434.00 |
AJ Other Intangible Assets | 4 560.00 | 4 560.00 | | 4 560.00 |
BD Other fixed assets | 66 390.00 | | 66 390.00 | 66 390.00 |
BJ TOTAL (I) | 1 149 823.00 | 5 994.00 | 1 143 828.00 | 1 149 823.00 |
BZ Other receivables | 156 066.00 | | 156 066.00 | 156 066.00 |
CF Cash and cash equivalents | 29 519.00 | | 29 519.00 | 29 519.00 |
CJ TOTAL (II) | 185 586.00 | | 185 586.00 | 185 586.00 |
CO Grand total (0 to V) | 1 335 408.00 | 5 994.00 | 1 329 414.00 | 1 335 408.00 |
CU Other investments | 1 077 438.00 | | 1 077 438.00 | 1 077 438.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 168 500.00 | 168 500.00 | | 168 500.00 |
DD Legal reserve (1) | 16 850.00 | 16 850.00 | | 16 850.00 |
DG Other reserves | 333 771.00 | 351 637.00 | | 333 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 656.00 | -17 866.00 | | 115 656.00 |
DK Regulated provisions | 9 602.00 | 4 758.00 | | 9 602.00 |
DL TOTAL (I) | 644 379.00 | 523 879.00 | | 644 379.00 |
DU Loans and Debts from Credit Institutions (3) | 657 787.00 | 759 252.00 | | 657 787.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 510.00 | 12 038.00 | | 24 510.00 |
DX Trade payables and related accounts | 1 764.00 | 492.00 | | 1 764.00 |
DY Tax and social security liabilities | 974.00 | | | 974.00 |
EC TOTAL (IV) | 685 035.00 | 771 781.00 | | 685 035.00 |
EE Grand total (I to V) | 1 329 414.00 | 1 295 660.00 | | 1 329 414.00 |
EG Accrued income and payables due within one year | 160 565.00 | 144 094.00 | | 160 565.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 048.00 | |
FX Taxes, duties, and similar payments | | | 545.00 | |
FZ Social Security Contributions | | | 1 263.00 | |
GB Operating Expenses - Provisions | | | | |
GF Total Operating Expenses (II) | | | 5 856.00 | |
GG - OPERATING RESULT (I - II) | | | -5 856.00 | |
GP Total financial income (V) | | | 133 468.00 | |
GU Total financial expenses (VI) | | | 7 112.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 126 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 500.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 4 844.00 | 4 621.00 | | 4 844.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 844.00 | -4 621.00 | | -4 844.00 |
HL TOTAL REVENUE (I + III + V + VII) | 133 468.00 | 859.00 | | 133 468.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 812.00 | 18 725.00 | | 17 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 656.00 | -17 866.00 | | 115 656.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 994.00 | | | 5 994.00 |
PE DEPRECIATION Total including other intangible assets | 5 994.00 | | | 5 994.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 757.00 | 4 843.00 | | 4 757.00 |
7C Grand total | 4 757.00 | 4 843.00 | | 4 757.00 |
| |
| 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 | 657 787.00 | 133 316.00 | 524 470.00 | 657 787.00 |
8B Suppliers and Related Accounts | 1 764.00 | 1 764.00 | | 1 764.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 484.00 | 25 484.00 | | 25 484.00 |
UX Other trade receivables | 156 066.00 | 156 066.00 | | 156 066.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 156 066.00 | 156 066.00 | | 156 066.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 685 035.00 | 160 564.00 | 524 470.00 | 685 035.00 |
