| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 151 591.00 | | 151 591.00 | 151 591.00 |
BB Receivables related to investments | 23 269.00 | | 23 269.00 | 23 269.00 |
BJ TOTAL (I) | 987 171.00 | | 987 171.00 | 987 171.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 210 191.00 | | 210 191.00 | 210 191.00 |
CJ TOTAL (II) | 210 191.00 | | 210 191.00 | 210 191.00 |
CO Grand total (0 to V) | 1 197 362.00 | | 1 197 362.00 | 1 197 362.00 |
CP Shares due in less than one year | 23 269.00 | | | 23 269.00 |
CU Other investments | 812 311.00 | | 812 311.00 | 812 311.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 000.00 | 650 000.00 | | 650 000.00 |
DD Legal reserve (1) | 14 663.00 | 4 889.00 | | 14 663.00 |
DG Other reserves | 138 582.00 | 92 866.00 | | 138 582.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 185 432.00 | 195 490.00 | | 185 432.00 |
DK Regulated provisions | 5 063.00 | 3 831.00 | | 5 063.00 |
DL TOTAL (I) | 993 741.00 | 947 077.00 | | 993 741.00 |
DU Loans and Debts from Credit Institutions (3) | 180 015.00 | 106 344.00 | | 180 015.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 799.00 | 9.00 | | 20 799.00 |
DX Trade payables and related accounts | 2 808.00 | 1 632.00 | | 2 808.00 |
EC TOTAL (IV) | 203 622.00 | 107 985.00 | | 203 622.00 |
EE Grand total (I to V) | 1 197 362.00 | 1 055 062.00 | | 1 197 362.00 |
EG Accrued income and payables due within one year | 61 417.00 | 33 157.00 | | 61 417.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 366.00 | |
FX Taxes, duties, and similar payments | | | 2 144.00 | |
GF Total Operating Expenses (II) | | | 11 509.00 | |
GG - OPERATING RESULT (I - II) | | | -11 509.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 220 000.00 | |
GL Other interest and similar income | | | 169.00 | |
GP Total financial income (V) | | | 220 169.00 | |
GR Interest and similar expenses | | | 1 980.00 | |
GU Total financial expenses (VI) | | | 1 980.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 218 189.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 206 680.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 31 000.00 | | | 31 000.00 |
HH Total exceptional expenses (VIII) | 52 248.00 | 616.00 | | 52 248.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 248.00 | -616.00 | | -21 248.00 |
HL TOTAL REVENUE (I + III + V + VII) | 251 169.00 | 200 000.00 | | 251 169.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 738.00 | 4 510.00 | | 65 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 185 432.00 | 195 490.00 | | 185 432.00 |
