| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 980.00 | | 1 980.00 | 1 980.00 |
BJ TOTAL (I) | 781 355.00 | | 781 355.00 | 781 355.00 |
CF Cash and cash equivalents | 2 858.00 | | 2 858.00 | 2 858.00 |
CH Prepaid expenses | 38.00 | | 38.00 | 38.00 |
CJ TOTAL (II) | 2 895.00 | | 2 895.00 | 2 895.00 |
CO Grand total (0 to V) | 784 250.00 | | 784 250.00 | 784 250.00 |
CU Other investments | 779 375.00 | | 779 375.00 | 779 375.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 534 375.00 | | | 534 375.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 847.00 | | | 56 847.00 |
DL TOTAL (I) | 591 222.00 | | | 591 222.00 |
DU Loans and Debts from Credit Institutions (3) | 178 271.00 | | | 178 271.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 123.00 | | | 12 123.00 |
DX Trade payables and related accounts | 2 634.00 | | | 2 634.00 |
EC TOTAL (IV) | 193 028.00 | | | 193 028.00 |
EE Grand total (I to V) | 784 250.00 | | | 784 250.00 |
EI Including equity loans | 12 123.00 | | | 12 123.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 926.00 | |
FX Taxes, duties, and similar payments | | | 7 240.00 | |
GF Total Operating Expenses (II) | | | 17 165.00 | |
GG - OPERATING RESULT (I - II) | | | -17 165.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 000.00 | |
GP Total financial income (V) | | | 75 000.00 | |
GR Interest and similar expenses | | | 988.00 | |
GU Total financial expenses (VI) | | | 988.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 74 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 847.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 75 000.00 | | | 75 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 153.00 | | | 18 153.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 847.00 | | | 56 847.00 |
| |
| 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 | 2 634.00 | 2 634.00 | | 2 634.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 123.00 | 12 123.00 | | 12 123.00 |
VH Loans with a maturity of more than one year at origin | 178 271.00 | | | 178 271.00 |
VK Loans repaid during the year | -178 271.00 | | | -178 271.00 |
VS Prepaid expenses | 38.00 | | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 018.00 | 38.00 | 1 980.00 | 2 018.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 193 028.00 | 14 757.00 | | 193 028.00 |
