| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 134 760.00 | | 134 760.00 | 134 760.00 |
BZ Other receivables | 44 960.00 | | 44 960.00 | 44 960.00 |
CD Marketable securities | 150 302.00 | | 150 302.00 | 150 302.00 |
CF Cash and cash equivalents | 6 786.00 | | 6 786.00 | 6 786.00 |
CJ TOTAL (II) | 202 048.00 | | 202 048.00 | 202 048.00 |
CO Grand total (0 to V) | 336 808.00 | | 336 808.00 | 336 808.00 |
CU Other investments | 134 760.00 | | 134 760.00 | 134 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 119 760.00 | 119 760.00 | | 119 760.00 |
DD Legal reserve (1) | 11 976.00 | 11 976.00 | | 11 976.00 |
DF Regulated reserves (1) | 15 342.00 | 15 343.00 | | 15 342.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 713.00 | -1.00 | | -3 713.00 |
DL TOTAL (I) | 143 365.00 | 147 078.00 | | 143 365.00 |
DV Miscellaneous Loans and Financial Debts (4) | 190 064.00 | 23 375.00 | | 190 064.00 |
DX Trade payables and related accounts | 1 350.00 | 1 335.00 | | 1 350.00 |
DY Tax and social security liabilities | 28.00 | | | 28.00 |
EA Other liabilities | 2 000.00 | 2 000.00 | | 2 000.00 |
EC TOTAL (IV) | 193 442.00 | 26 711.00 | | 193 442.00 |
EE Grand total (I to V) | 336 808.00 | 173 789.00 | | 336 808.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 403.00 | |
GF Total Operating Expenses (II) | | | 1 403.00 | |
GG - OPERATING RESULT (I - II) | | | -1 403.00 | |
GL Other interest and similar income | | | 712.00 | |
GP Total financial income (V) | | | 712.00 | |
GR Interest and similar expenses | | | 3 022.00 | |
GU Total financial expenses (VI) | | | 3 022.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 310.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -1 673.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 712.00 | 140.00 | | 712.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 425.00 | 141.00 | | 4 425.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 713.00 | -1.00 | | -3 713.00 |
| |
| 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 | 190 064.00 | 190 064.00 | | 190 064.00 |
8B Suppliers and Related Accounts | 1 350.00 | 1 350.00 | | 1 350.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 960.00 | 44 960.00 | | 44 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 193 442.00 | 193 442.00 | | 193 442.00 |
