| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 20 586.00 | 12 385.00 | 8 200.00 | 20 586.00 |
AR Technical installations, industrial equipment and tools | | 1.00 | | |
BJ TOTAL (I) | 546 136.00 | 12 385.00 | 533 750.00 | 546 136.00 |
BZ Other receivables | 76 433.00 | | 76 433.00 | 76 433.00 |
CF Cash and cash equivalents | 31 292.00 | | 31 292.00 | 31 292.00 |
CJ TOTAL (II) | 107 726.00 | | 107 726.00 | 107 726.00 |
CO Grand total (0 to V) | 653 862.00 | 12 385.00 | 641 477.00 | 653 862.00 |
CU Other investments | 525 550.00 | | 525 550.00 | 525 550.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 395.00 | | | 395.00 |
DG Other reserves | 55 121.00 | | | 55 121.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 387.00 | | | 103 387.00 |
DL TOTAL (I) | 159 904.00 | | | 159 904.00 |
DU Loans and Debts from Credit Institutions (3) | 354 382.00 | | | 354 382.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124 497.00 | | | 124 497.00 |
DX Trade payables and related accounts | 2 692.00 | | | 2 692.00 |
EC TOTAL (IV) | 481 572.00 | | | 481 572.00 |
EE Grand total (I to V) | 641 477.00 | | | 641 477.00 |
EG Accrued income and payables due within one year | 39 983.00 | | | 39 983.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 065.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 117.00 | |
GE Other Expenses | | | 158.00 | |
GF Total Operating Expenses (II) | | | 7 365.00 | |
GG - OPERATING RESULT (I - II) | | | -7 365.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 115 000.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 115 001.00 | |
GR Interest and similar expenses | | | 4 248.00 | |
GU Total financial expenses (VI) | | | 4 248.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 110 752.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 115 001.00 | | | 115 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 614.00 | | | 11 614.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 387.00 | | | 103 387.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 268.00 | 4 117.00 | | 8 268.00 |
PE DEPRECIATION Total including other intangible assets | 8 268.00 | 4 117.00 | | 8 268.00 |
| |
| 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 | 2 692.00 | 2 692.00 | | 2 692.00 |
VC Group and associates | 76 433.00 | | 76 433.00 | 76 433.00 |
VH Loans with a maturity of more than one year at origin | 354 382.00 | 37 291.00 | 153 149.00 | 354 382.00 |
VI Group and Associates | 124 497.00 | | | 124 497.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 433.00 | | 76 433.00 | 76 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 481 572.00 | 39 983.00 | 153 149.00 | 481 572.00 |
