| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 10 640.00 | | 10 640.00 | 10 640.00 |
BD Other fixed assets | 5.00 | | 5.00 | 5.00 |
BJ TOTAL (I) | 134 125.00 | | 134 125.00 | 134 125.00 |
CF Cash and cash equivalents | 585.00 | | 585.00 | 585.00 |
CJ TOTAL (II) | 585.00 | | 585.00 | 585.00 |
CO Grand total (0 to V) | 134 710.00 | | 134 710.00 | 134 710.00 |
CU Other investments | 123 480.00 | | 123 480.00 | 123 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 480.00 | 60 480.00 | | 60 480.00 |
DD Legal reserve (1) | 6 048.00 | 6 048.00 | | 6 048.00 |
DG Other reserves | 39 318.00 | 28 552.00 | | 39 318.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 432.00 | 10 766.00 | | 11 432.00 |
DL TOTAL (I) | 117 278.00 | 105 846.00 | | 117 278.00 |
DU Loans and Debts from Credit Institutions (3) | 14 706.00 | 25 288.00 | | 14 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 190.00 | 1 190.00 | | 1 190.00 |
DX Trade payables and related accounts | 1 536.00 | 1 512.00 | | 1 536.00 |
EC TOTAL (IV) | 17 432.00 | 27 990.00 | | 17 432.00 |
EE Grand total (I to V) | 134 710.00 | 133 836.00 | | 134 710.00 |
EG Accrued income and payables due within one year | 13 690.00 | 13 284.00 | | 13 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 264.00 | |
FR Total operating income (I) | | | 264.00 | |
FW Other purchases and external expenses | | | 1 780.00 | |
FX Taxes, duties, and similar payments | | | 45.00 | |
GF Total Operating Expenses (II) | | | 1 825.00 | |
GG - OPERATING RESULT (I - II) | | | -1 561.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 720.00 | |
GP Total financial income (V) | | | 13 720.00 | |
GR Interest and similar expenses | | | 727.00 | |
GU Total financial expenses (VI) | | | 727.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 993.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 432.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 984.00 | 13 720.00 | | 13 984.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 552.00 | 2 954.00 | | 2 552.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 432.00 | 10 766.00 | | 11 432.00 |
| |
| 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 | 1 190.00 | 1 190.00 | | 1 190.00 |
8B Suppliers and Related Accounts | 1 536.00 | 1 536.00 | | 1 536.00 |
VH Loans with a maturity of more than one year at origin | 14 706.00 | 10 964.00 | 3 742.00 | 14 706.00 |
VP Miscellaneous | 10 640.00 | | | 10 640.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 640.00 | | 10 640.00 | 10 640.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 432.00 | 13 690.00 | 3 742.00 | 17 432.00 |
