| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 375.00 | 375.00 | | 375.00 |
BJ TOTAL (I) | 991 985.00 | 375.00 | 991 610.00 | 991 985.00 |
BZ Other receivables | 190 772.00 | | 190 772.00 | 190 772.00 |
CF Cash and cash equivalents | 2 293.00 | | 2 293.00 | 2 293.00 |
CH Prepaid expenses | 1 718.00 | | 1 718.00 | 1 718.00 |
CJ TOTAL (II) | 194 784.00 | | 194 784.00 | 194 784.00 |
CO Grand total (0 to V) | 1 195 278.00 | 375.00 | 1 194 902.00 | 1 195 278.00 |
CS Evaluated investments - equity method | 991 610.00 | | 991 610.00 | 991 610.00 |
CW Deferred expenses or loan issuance costs | 8 508.00 | | 8 508.00 | 8 508.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 711 180.00 | 569 338.00 | | 711 180.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 193 374.00 | 141 842.00 | | 193 374.00 |
DK Regulated provisions | 30 262.00 | 23 940.00 | | 30 262.00 |
DL TOTAL (I) | 943 617.00 | 743 921.00 | | 943 617.00 |
DU Loans and Debts from Credit Institutions (3) | 247 789.00 | 329 162.00 | | 247 789.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45.00 | 45.00 | | 45.00 |
DX Trade payables and related accounts | 3 185.00 | 2 698.00 | | 3 185.00 |
DY Tax and social security liabilities | 265.00 | 256.00 | | 265.00 |
EC TOTAL (IV) | 251 285.00 | 332 162.00 | | 251 285.00 |
EE Grand total (I to V) | 1 194 902.00 | 1 076 083.00 | | 1 194 902.00 |
EG Accrued income and payables due within one year | 66 093.00 | 85 296.00 | | 66 093.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 002.00 | |
FX Taxes, duties, and similar payments | | | 539.00 | |
FY Salaries and Wages | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 4 254.00 | |
GF Total Operating Expenses (II) | | | 8 795.00 | |
GG - OPERATING RESULT (I - II) | | | -8 795.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21 064 400.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 210 644.00 | |
GR Interest and similar expenses | | | 2 152.00 | |
GU Total financial expenses (VI) | | | 2 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 208 491.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 199 696.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 57.00 | | |
HG Exceptional depreciation and provisions | 6 322.00 | 6 322.00 | | 6 322.00 |
HH Total exceptional expenses (VIII) | 6 322.00 | 6 379.00 | | 6 322.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 322.00 | -6 379.00 | | -6 322.00 |
HL TOTAL REVENUE (I + III + V + VII) | 210 644.00 | 162 101.00 | | 210 644.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 269.00 | 20 258.00 | | 17 269.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 193 374.00 | 141 842.00 | | 193 374.00 |
