| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 477 474.00 | | 2 477 474.00 | 2 477 474.00 |
BJ TOTAL (I) | 2 477 474.00 | | 2 477 474.00 | 2 477 474.00 |
CF Cash and cash equivalents | 650.00 | | 650.00 | 650.00 |
CH Prepaid expenses | 713.00 | | 713.00 | 713.00 |
CJ TOTAL (II) | 1 363.00 | | 1 363.00 | 1 363.00 |
CO Grand total (0 to V) | 2 478 836.00 | | 2 478 836.00 | 2 478 836.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 085 780.00 | 1 722 209.00 | | 2 085 780.00 |
DB Share, merger, contribution premiums, etc. | 18 179.00 | | | 18 179.00 |
DD Legal reserve (1) | 10 395.00 | 7 455.00 | | 10 395.00 |
DG Other reserves | 150 000.00 | 95 000.00 | | 150 000.00 |
DH Retained earnings | 4 659.00 | 3 800.00 | | 4 659.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 104.00 | 58 799.00 | | -22 104.00 |
DL TOTAL (I) | 2 246 909.00 | 1 887 263.00 | | 2 246 909.00 |
DU Loans and Debts from Credit Institutions (3) | 58 502.00 | 69 970.00 | | 58 502.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152 696.00 | 146 836.00 | | 152 696.00 |
DX Trade payables and related accounts | 20 700.00 | 2 700.00 | | 20 700.00 |
DY Tax and social security liabilities | 30.00 | | | 30.00 |
EC TOTAL (IV) | 231 927.00 | 219 507.00 | | 231 927.00 |
EE Grand total (I to V) | 2 478 836.00 | 2 106 769.00 | | 2 478 836.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 21 175.00 | |
FX Taxes, duties, and similar payments | | | 597.00 | |
GF Total Operating Expenses (II) | | | 21 772.00 | |
GG - OPERATING RESULT (I - II) | | | -21 772.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 470.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -470.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 241.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 140.00 | 1 031.00 | | 140.00 |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 137.00 | 1 031.00 | | 137.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140.00 | 65 271.00 | | 140.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 245.00 | 6 472.00 | | 22 245.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 104.00 | 58 799.00 | | -22 104.00 |
| |
| 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 | 20 700.00 | 20 700.00 | | 20 700.00 |
8K Other liabilities (including liabilities related to repo transactions) | 152 696.00 | 152 696.00 | | 152 696.00 |
VH Loans with a maturity of more than one year at origin | 58 502.00 | 23 181.00 | 35 321.00 | 58 502.00 |
VK Loans repaid during the year | 11 469.00 | | | 11 469.00 |
VS Prepaid expenses | 713.00 | | | 713.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 713.00 | 713.00 | | 713.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 231 927.00 | 196 606.00 | 35 321.00 | 231 927.00 |
