| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 894 994.00 | | 1 894 994.00 | 1 894 994.00 |
BJ TOTAL (I) | 1 912 768.00 | | 1 912 768.00 | 1 912 768.00 |
BL Raw materials, supplies | | 1 868.00 | -1 868.00 | |
BR Intermediate and finished products | 1 868.00 | | 1 868.00 | 1 868.00 |
BZ Other receivables | 2 992.00 | 1 667.00 | 1 325.00 | 2 992.00 |
CF Cash and cash equivalents | 59 210.00 | | 59 210.00 | 59 210.00 |
CJ TOTAL (II) | 64 072.00 | 3 536.00 | 60 536.00 | 64 072.00 |
CO Grand total (0 to V) | 1 976 840.00 | 3 536.00 | 1 973 304.00 | 1 976 840.00 |
CU Other investments | 17 773.00 | | 17 773.00 | 17 773.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -12 217.00 | -5 950.00 | | -12 217.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 850.00 | -6 267.00 | | 2 850.00 |
DL TOTAL (I) | -567.00 | -3 417.00 | | -567.00 |
DQ Provisions for Expenses | | 1 019.00 | | |
DR TOTAL (IV) | | 1 019.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 973 872.00 | 3 473 037.00 | | 1 973 872.00 |
EC TOTAL (IV) | 1 973 872.00 | 3 473 037.00 | | 1 973 872.00 |
EE Grand total (I to V) | 1 973 304.00 | 3 470 638.00 | | 1 973 304.00 |
EG Accrued income and payables due within one year | 1 973 872.00 | 3 473 037.00 | | 1 973 872.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 953.00 | |
FX Taxes, duties, and similar payments | | | 400.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 353.00 | |
GG - OPERATING RESULT (I - II) | | | -1 353.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 682.00 | |
GK Income from other securities and fixed asset receivables | | | 51 931.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 019.00 | |
GP Total financial income (V) | | | 53 632.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 667.00 | |
GR Interest and similar expenses | | | 47 761.00 | |
GU Total financial expenses (VI) | | | 49 428.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 203.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 53 632.00 | 67 916.00 | | 53 632.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 782.00 | 74 183.00 | | 50 782.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 850.00 | -6 267.00 | | 2 850.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 974 000.00 | | 1 974 000.00 | 1 974 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 974 000.00 | | 1 974 000.00 | 1 974 000.00 |
