| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 334.00 | 1 411.00 | 11 923.00 | 13 334.00 |
AV Fixed assets in progress | 156 025.00 | | 156 025.00 | 156 025.00 |
BD Other fixed assets | 10 539.00 | | 10 539.00 | 10 539.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 618 133.00 | 1 411.00 | 616 722.00 | 618 133.00 |
BZ Other receivables | 48 110.00 | | 48 110.00 | 48 110.00 |
CF Cash and cash equivalents | 3 677.00 | | 3 677.00 | 3 677.00 |
CJ TOTAL (II) | 51 787.00 | | 51 787.00 | 51 787.00 |
CO Grand total (0 to V) | 669 920.00 | 1 411.00 | 668 509.00 | 669 920.00 |
CS Evaluated investments - equity method | 437 235.00 | | 437 235.00 | 437 235.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 139 920.00 | 139 920.00 | | 139 920.00 |
DH Retained earnings | 119 346.00 | 104 232.00 | | 119 346.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 698.00 | 40 114.00 | | 41 698.00 |
DK Regulated provisions | 12 185.00 | 11 285.00 | | 12 185.00 |
DL TOTAL (I) | 335 149.00 | 317 550.00 | | 335 149.00 |
DU Loans and Debts from Credit Institutions (3) | 236 468.00 | 187 643.00 | | 236 468.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 602.00 | 61 665.00 | | 72 602.00 |
DX Trade payables and related accounts | 24 290.00 | 36 389.00 | | 24 290.00 |
EC TOTAL (IV) | 333 360.00 | 285 697.00 | | 333 360.00 |
EE Grand total (I to V) | 668 509.00 | 603 247.00 | | 668 509.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 208.00 | |
FR Total operating income (I) | | | 208.00 | |
FW Other purchases and external expenses | | | 3 814.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 333.00 | |
GF Total Operating Expenses (II) | | | 5 147.00 | |
GG - OPERATING RESULT (I - II) | | | -4 940.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | 344.00 | |
GP Total financial income (V) | | | 50 510.00 | |
GR Interest and similar expenses | | | 2 972.00 | |
GU Total financial expenses (VI) | | | 2 972.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 538.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 900.00 | 2 437.00 | | 900.00 |
HH Total exceptional expenses (VIII) | 900.00 | 2 437.00 | | 900.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -900.00 | -2 437.00 | | -900.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 718.00 | 50 358.00 | | 50 718.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 020.00 | 10 244.00 | | 9 020.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 698.00 | 40 114.00 | | 41 698.00 |
