| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 540.00 | | 3 540.00 | 3 540.00 |
BJ TOTAL (I) | 633 540.00 | | 633 540.00 | 633 540.00 |
CD Marketable securities | 30 000.00 | | 30 000.00 | 30 000.00 |
CF Cash and cash equivalents | 23 290.00 | | 23 290.00 | 23 290.00 |
CJ TOTAL (II) | 53 290.00 | | 53 290.00 | 53 290.00 |
CO Grand total (0 to V) | 686 830.00 | | 686 830.00 | 686 830.00 |
CU Other investments | 630 000.00 | | 630 000.00 | 630 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 754.00 | | | 85 754.00 |
DL TOTAL (I) | 86 754.00 | | | 86 754.00 |
DU Loans and Debts from Credit Institutions (3) | 598 231.00 | | | 598 231.00 |
DX Trade payables and related accounts | 1 844.00 | | | 1 844.00 |
EC TOTAL (IV) | 600 076.00 | | | 600 076.00 |
EE Grand total (I to V) | 686 830.00 | | | 686 830.00 |
EG Accrued income and payables due within one year | 94 922.00 | | | 94 922.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 273.00 | |
FX Taxes, duties, and similar payments | | | 19 040.00 | |
GF Total Operating Expenses (II) | | | 25 313.00 | |
GG - OPERATING RESULT (I - II) | | | -25 313.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 113 540.00 | |
GL Other interest and similar income | | | 30.00 | |
GP Total financial income (V) | | | 113 570.00 | |
GR Interest and similar expenses | | | 2 502.00 | |
GU Total financial expenses (VI) | | | 2 502.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 111 068.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 754.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 113 570.00 | | | 113 570.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 815.00 | | | 27 815.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 754.00 | | | 85 754.00 |
| |
| 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 | 1 844.00 | 1 844.00 | | 1 844.00 |
VH Loans with a maturity of more than one year at origin | 598 232.00 | 93 078.00 | 377 473.00 | 598 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 541.00 | 3 541.00 | | 3 541.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 600 076.00 | 94 923.00 | 377 473.00 | 600 076.00 |
