| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 42 750.00 | | 42 750.00 | 42 750.00 |
BJ TOTAL (I) | 351 500.00 | | 351 500.00 | 351 500.00 |
BZ Other receivables | 187.00 | | 187.00 | 187.00 |
CF Cash and cash equivalents | 297.00 | | 297.00 | 297.00 |
CH Prepaid expenses | 113.00 | | 113.00 | 113.00 |
CJ TOTAL (II) | 597.00 | | 597.00 | 597.00 |
CO Grand total (0 to V) | 352 097.00 | | 352 097.00 | 352 097.00 |
CU Other investments | 308 750.00 | | 308 750.00 | 308 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 191.00 | | | 25 191.00 |
DL TOTAL (I) | 26 191.00 | | | 26 191.00 |
DU Loans and Debts from Credit Institutions (3) | 258 000.00 | | | 258 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 622.00 | | | 66 622.00 |
DX Trade payables and related accounts | 1 284.00 | | | 1 284.00 |
EC TOTAL (IV) | 325 906.00 | | | 325 906.00 |
EE Grand total (I to V) | 352 097.00 | | | 352 097.00 |
EG Accrued income and payables due within one year | 91 361.00 | | | 91 361.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 099.00 | |
FX Taxes, duties, and similar payments | | | 185.00 | |
GF Total Operating Expenses (II) | | | 13 284.00 | |
GG - OPERATING RESULT (I - II) | | | -13 284.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42 750.00 | |
GP Total financial income (V) | | | 42 750.00 | |
GR Interest and similar expenses | | | 4 274.00 | |
GU Total financial expenses (VI) | | | 4 274.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 475.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 191.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 750.00 | | | 42 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 558.00 | | | 17 558.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 191.00 | | | 25 191.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 351 500.00 | |
I4 DECREASES Grand Total | | | 351 500.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 274.00 | 4 274.00 | | 4 274.00 |
8B Suppliers and Related Accounts | 1 284.00 | 1 284.00 | | 1 284.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62 348.00 | 62 348.00 | | 62 348.00 |
UL Receivables related to investments | 42 750.00 | | | 42 750.00 |
VH Loans with a maturity of more than one year at origin | 258 000.00 | 23 455.00 | 98 849.00 | 258 000.00 |
VS Prepaid expenses | 113.00 | | | 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 050.00 | 300.00 | 42 750.00 | 43 050.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 325 906.00 | 91 361.00 | 98 849.00 | 325 906.00 |
