| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 250 527.00 | | 250 527.00 | 250 527.00 |
BJ TOTAL (I) | 2 689 711.00 | | 2 689 711.00 | 2 689 711.00 |
BZ Other receivables | 167 719.00 | | 167 719.00 | 167 719.00 |
CF Cash and cash equivalents | 80 627.00 | | 80 627.00 | 80 627.00 |
CJ TOTAL (II) | 248 346.00 | | 248 346.00 | 248 346.00 |
CO Grand total (0 to V) | 2 938 057.00 | | 2 938 057.00 | 2 938 057.00 |
CU Other investments | 2 439 184.00 | | 2 439 184.00 | 2 439 184.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 423 970.00 | 419 274.00 | | 423 970.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 530.00 | 4 696.00 | | 2 530.00 |
DL TOTAL (I) | 427 600.00 | 425 070.00 | | 427 600.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 502 711.00 | 2 502 711.00 | | 2 502 711.00 |
DX Trade payables and related accounts | 7 746.00 | 5 976.00 | | 7 746.00 |
EC TOTAL (IV) | 2 510 457.00 | 2 508 687.00 | | 2 510 457.00 |
EE Grand total (I to V) | 2 938 057.00 | 2 933 757.00 | | 2 938 057.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 272.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 4 347.00 | |
GG - OPERATING RESULT (I - II) | | | -4 347.00 | |
GL Other interest and similar income | | | 6 877.00 | |
GP Total financial income (V) | | | 6 877.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 8 877.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 530.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 234.00 | | |
HD Total exceptional income (VII) | | 234.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 234.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 877.00 | 9 163.00 | | 6 877.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 347.00 | 4 468.00 | | 4 347.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 530.00 | 4 696.00 | | 2 530.00 |
| |
| 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 | 2 502 711.00 | 2 502 711.00 | | 2 502 711.00 |
8B Suppliers and Related Accounts | 7 746.00 | 7 746.00 | | 7 746.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 418 246.00 | 167 719.00 | 250 527.00 | 418 246.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 510 457.00 | 2 510 457.00 | | 2 510 457.00 |
