| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 243 838.00 | | 243 838.00 | 243 838.00 |
BZ Other receivables | 15 334.00 | | 15 334.00 | 15 334.00 |
CF Cash and cash equivalents | 5 014.00 | | 5 014.00 | 5 014.00 |
CJ TOTAL (II) | 20 348.00 | | 20 348.00 | 20 348.00 |
CO Grand total (0 to V) | 264 186.00 | | 264 186.00 | 264 186.00 |
CS Evaluated investments - equity method | 243 838.00 | | 243 838.00 | 243 838.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 100.00 | 120 100.00 | | 120 100.00 |
DD Legal reserve (1) | 12 010.00 | 12 010.00 | | 12 010.00 |
DG Other reserves | 31 597.00 | 26 431.00 | | 31 597.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 746.00 | 5 166.00 | | 20 746.00 |
DK Regulated provisions | 4 318.00 | 4 318.00 | | 4 318.00 |
DL TOTAL (I) | 188 771.00 | 168 025.00 | | 188 771.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 595.00 | 38 215.00 | | 36 595.00 |
DX Trade payables and related accounts | 630.00 | 624.00 | | 630.00 |
DY Tax and social security liabilities | 10 671.00 | 434.00 | | 10 671.00 |
EA Other liabilities | 27 520.00 | 39 520.00 | | 27 520.00 |
EC TOTAL (IV) | 75 416.00 | 78 793.00 | | 75 416.00 |
EE Grand total (I to V) | 264 186.00 | 246 818.00 | | 264 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 5.00 | |
FW Other purchases and external expenses | | | 4 253.00 | |
FX Taxes, duties, and similar payments | | | 83.00 | |
FY Salaries and Wages | | | 4 367.00 | |
FZ Social Security Contributions | | | 167.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 870.00 | |
GG - OPERATING RESULT (I - II) | | | -8 866.00 | |
GP Total financial income (V) | | | 29 940.00 | |
GU Total financial expenses (VI) | | | 329.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 611.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 945.00 | 14 378.00 | | 29 945.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 199.00 | 9 212.00 | | 9 199.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 746.00 | 5 166.00 | | 20 746.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 4 318.00 | | | 4 318.00 |
| |
| 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 | 630.00 | 630.00 | | 630.00 |
8D Social Security and Other Social Organizations | 10 671.00 | 10 671.00 | | 10 671.00 |
8K Other liabilities (including liabilities related to repo transactions) | 64 115.00 | 64 115.00 | | 64 115.00 |
VS Prepaid expenses | 15 334.00 | 15 334.00 | | 15 334.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 334.00 | 15 334.00 | | 15 334.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 416.00 | 75 416.00 | | 75 416.00 |
