| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 330 000.00 | | 1 330 000.00 | 1 330 000.00 |
CF Cash and cash equivalents | 6 107.00 | | 6 107.00 | 6 107.00 |
CJ TOTAL (II) | 6 107.00 | | 6 107.00 | 6 107.00 |
CO Grand total (0 to V) | 1 336 107.00 | | 1 336 107.00 | 1 336 107.00 |
CU Other investments | 1 330 000.00 | | 1 330 000.00 | 1 330 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 474 990.00 | | | 474 990.00 |
DB Share, merger, contribution premiums, etc. | 80 010.00 | | | 80 010.00 |
DD Legal reserve (1) | 20 888.00 | | | 20 888.00 |
DG Other reserves | 311 376.00 | | | 311 376.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 353.00 | | | 108 353.00 |
DL TOTAL (I) | 995 618.00 | | | 995 618.00 |
DU Loans and Debts from Credit Institutions (3) | 38 864.00 | | | 38 864.00 |
DV Miscellaneous Loans and Financial Debts (4) | 300 000.00 | | | 300 000.00 |
DX Trade payables and related accounts | 1 498.00 | | | 1 498.00 |
DY Tax and social security liabilities | 126.00 | | | 126.00 |
EC TOTAL (IV) | 340 488.00 | | | 340 488.00 |
EE Grand total (I to V) | 1 336 107.00 | | | 1 336 107.00 |
EG Accrued income and payables due within one year | 340 488.00 | | | 340 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 117.00 | |
FX Taxes, duties, and similar payments | | | 291.00 | |
GF Total Operating Expenses (II) | | | 7 408.00 | |
GG - OPERATING RESULT (I - II) | | | -7 408.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118 500.00 | |
GP Total financial income (V) | | | 118 500.00 | |
GR Interest and similar expenses | | | 2 737.00 | |
GU Total financial expenses (VI) | | | 2 737.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 115 762.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 353.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 118 500.00 | | | 118 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 146.00 | | | 10 146.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 353.00 | | | 108 353.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 330 000.00 | | | 1 330 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 330 000.00 | |
I4 DECREASES Grand Total | | | 1 330 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 330 000.00 | | | 1 330 000.00 |
| |
| 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 | 1 498.00 | 1 498.00 | | 1 498.00 |
8K Other liabilities (including liabilities related to repo transactions) | 300 000.00 | 300 000.00 | | 300 000.00 |
VH Loans with a maturity of more than one year at origin | 38 865.00 | 38 865.00 | | 38 865.00 |
VK Loans repaid during the year | 110 971.00 | | | 110 971.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 340 489.00 | 340 489.00 | | 340 489.00 |
