| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 489.00 | 1 489.00 | | 1 489.00 |
BJ TOTAL (I) | 363 002.00 | 1 489.00 | 361 512.00 | 363 002.00 |
BZ Other receivables | 52 495.00 | | 52 495.00 | 52 495.00 |
CF Cash and cash equivalents | 11 818.00 | | 11 818.00 | 11 818.00 |
CJ TOTAL (II) | 64 314.00 | | 64 314.00 | 64 314.00 |
CO Grand total (0 to V) | 427 316.00 | 1 489.00 | 425 826.00 | 427 316.00 |
CS Evaluated investments - equity method | 361 512.00 | | 361 512.00 | 361 512.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 59 809.00 | 49 125.00 | | 59 809.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 505.00 | 22 684.00 | | 49 505.00 |
DK Regulated provisions | 11 736.00 | 11 736.00 | | 11 736.00 |
DL TOTAL (I) | 124 351.00 | 86 845.00 | | 124 351.00 |
DV Miscellaneous Loans and Financial Debts (4) | 264 161.00 | 304 399.00 | | 264 161.00 |
DX Trade payables and related accounts | 1 981.00 | 1 892.00 | | 1 981.00 |
DY Tax and social security liabilities | 35 333.00 | 5 660.00 | | 35 333.00 |
EC TOTAL (IV) | 301 475.00 | 311 951.00 | | 301 475.00 |
EE Grand total (I to V) | 425 826.00 | 398 797.00 | | 425 826.00 |
EG Accrued income and payables due within one year | 301 475.00 | 311 951.00 | | 301 475.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 111.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 111.00 | |
GG - OPERATING RESULT (I - II) | | | -2 111.00 | |
GP Total financial income (V) | | | 54 713.00 | |
GU Total financial expenses (VI) | | | 4 908.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 804.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 36.00 | | |
HG Exceptional depreciation and provisions | | 2 047.00 | | |
HH Total exceptional expenses (VIII) | | 2 047.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 011.00 | | |
HJ Employee participation in company results | -1 812.00 | -2 720.00 | | -1 812.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 713.00 | 30 016.00 | | 54 713.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 207.00 | 7 331.00 | | 5 207.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 505.00 | 22 684.00 | | 49 505.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 736.00 | | | 11 736.00 |
7C Grand total | 11 736.00 | | | 11 736.00 |
| |
| 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 | 263 461.00 | 263 461.00 | | 263 461.00 |
8B Suppliers and Related Accounts | 1 981.00 | 1 981.00 | | 1 981.00 |
8E Income Taxes | 35 333.00 | 35 333.00 | | 35 333.00 |
VC Group and associates | 52 495.00 | 52 495.00 | | 52 495.00 |
VI Group and Associates | 700.00 | 700.00 | | 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 495.00 | 52 495.00 | | 52 495.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 301 475.00 | 301 475.00 | | 301 475.00 |
