| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 959.00 | 2 383.00 | 3 575.00 | 5 959.00 |
BJ TOTAL (I) | 53 459.00 | 2 383.00 | 51 075.00 | 53 459.00 |
BZ Other receivables | 538 752.00 | | 538 752.00 | 538 752.00 |
CJ TOTAL (II) | 538 752.00 | | 538 752.00 | 538 752.00 |
CO Grand total (0 to V) | 592 212.00 | 2 383.00 | 589 828.00 | 592 212.00 |
CR Shares due in more than one year | 538 392.00 | | | 538 392.00 |
CU Other investments | 47 500.00 | | 47 500.00 | 47 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DH Retained earnings | -291.00 | | | -291.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 168.00 | | | 2 168.00 |
DL TOTAL (I) | 4 877.00 | | | 4 877.00 |
DV Miscellaneous Loans and Financial Debts (4) | 272 500.00 | | | 272 500.00 |
DY Tax and social security liabilities | 331.00 | | | 331.00 |
EA Other liabilities | 312 120.00 | | | 312 120.00 |
EC TOTAL (IV) | 584 951.00 | | | 584 951.00 |
EE Grand total (I to V) | 589 828.00 | | | 589 828.00 |
EG Accrued income and payables due within one year | 331.00 | | | 331.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 679.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 191.00 | |
GF Total Operating Expenses (II) | | | 3 027.00 | |
GG - OPERATING RESULT (I - II) | | | -3 027.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 628.00 | |
GP Total financial income (V) | | | 10 628.00 | |
GR Interest and similar expenses | | | 5 101.00 | |
GU Total financial expenses (VI) | | | 5 101.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 499.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 331.00 | | | 331.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 628.00 | | | 10 628.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 459.00 | | | 8 459.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 168.00 | | | 2 168.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 331.00 | 331.00 | | 331.00 |
8K Other liabilities (including liabilities related to repo transactions) | 312 120.00 | | | 312 120.00 |
VC Group and associates | 538 392.00 | | | 538 392.00 |
VI Group and Associates | 272 500.00 | | | 272 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 360.00 | | | 360.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 538 752.00 | 360.00 | 538 392.00 | 538 752.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 584 951.00 | 331.00 | | 584 951.00 |
