| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 781.00 | 1 668.00 | 1 112.00 | 2 781.00 |
BB Receivables related to investments | 7 243.00 | | 7 243.00 | 7 243.00 |
BJ TOTAL (I) | 781 835.00 | 1 668.00 | 780 167.00 | 781 835.00 |
BZ Other receivables | 4 527.00 | | 4 527.00 | 4 527.00 |
CF Cash and cash equivalents | 8 094.00 | | 8 094.00 | 8 094.00 |
CJ TOTAL (II) | 12 621.00 | | 12 621.00 | 12 621.00 |
CO Grand total (0 to V) | 794 457.00 | 1 668.00 | 792 789.00 | 794 457.00 |
CP Shares due in less than one year | 7 243.00 | | | 7 243.00 |
CU Other investments | 771 811.00 | | 771 811.00 | 771 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | | | 400.00 |
DG Other reserves | 59 131.00 | | | 59 131.00 |
DH Retained earnings | | -5 593.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 947.00 | 65 124.00 | | 64 947.00 |
DK Regulated provisions | 12 589.00 | 8 227.00 | | 12 589.00 |
DL TOTAL (I) | 141 068.00 | 71 758.00 | | 141 068.00 |
DU Loans and Debts from Credit Institutions (3) | 647 876.00 | 709 698.00 | | 647 876.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500.00 | 500.00 | | 500.00 |
DX Trade payables and related accounts | 2 146.00 | | | 2 146.00 |
EA Other liabilities | 1 198.00 | 12 555.00 | | 1 198.00 |
EC TOTAL (IV) | 651 721.00 | 722 753.00 | | 651 721.00 |
EE Grand total (I to V) | 792 789.00 | 794 512.00 | | 792 789.00 |
EG Accrued income and payables due within one year | 651 721.00 | 722 753.00 | | 651 721.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 362.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 556.00 | |
GF Total Operating Expenses (II) | | | 2 918.00 | |
GG - OPERATING RESULT (I - II) | | | -2 918.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 74 931.00 | |
GP Total financial income (V) | | | 74 931.00 | |
GR Interest and similar expenses | | | 6 032.00 | |
GU Total financial expenses (VI) | | | 6 032.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 899.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 362.00 | 4 362.00 | | 4 362.00 |
HH Total exceptional expenses (VIII) | 4 362.00 | 4 362.00 | | 4 362.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 362.00 | -4 362.00 | | -4 362.00 |
HK Income tax | -3 329.00 | -4 770.00 | | -3 329.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 931.00 | 78 171.00 | | 74 931.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 984.00 | 13 046.00 | | 9 984.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 947.00 | 65 124.00 | | 64 947.00 |
