| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 495.00 | 3 495.00 | | 3 495.00 |
BB Receivables related to investments | 6 652.00 | | 6 652.00 | 6 652.00 |
BJ TOTAL (I) | 319 003.00 | 3 495.00 | 315 508.00 | 319 003.00 |
CF Cash and cash equivalents | 444.00 | | 444.00 | 444.00 |
CJ TOTAL (II) | 444.00 | | 444.00 | 444.00 |
CO Grand total (0 to V) | 319 447.00 | 3 495.00 | 315 951.00 | 319 447.00 |
CS Evaluated investments - equity method | 308 856.00 | | 308 856.00 | 308 856.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 81 048.00 | 43 499.00 | | 81 048.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 946.00 | 37 549.00 | | 35 946.00 |
DL TOTAL (I) | 125 245.00 | 89 298.00 | | 125 245.00 |
DV Miscellaneous Loans and Financial Debts (4) | 148 831.00 | 185 450.00 | | 148 831.00 |
DX Trade payables and related accounts | 1 140.00 | 1 140.00 | | 1 140.00 |
EA Other liabilities | 40 736.00 | 40 736.00 | | 40 736.00 |
EC TOTAL (IV) | 190 707.00 | 227 326.00 | | 190 707.00 |
EE Grand total (I to V) | 315 951.00 | 316 624.00 | | 315 951.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 523.00 | |
GF Total Operating Expenses (II) | | | 1 523.00 | |
GG - OPERATING RESULT (I - II) | | | -1 523.00 | |
GK Income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 2 531.00 | |
GU Total financial expenses (VI) | | | 2 531.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 946.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 42 000.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 054.00 | 4 451.00 | | 4 054.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 946.00 | 37 549.00 | | 35 946.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 495.00 | | | 3 495.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 495.00 | | | 3 495.00 |
| |
| 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 | 148 831.00 | 37 173.00 | 111 658.00 | 148 831.00 |
8B Suppliers and Related Accounts | 1 140.00 | 1 140.00 | | 1 140.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 736.00 | 40 736.00 | | 40 736.00 |
UL Receivables related to investments | 6 652.00 | | | 6 652.00 |
VK Loans repaid during the year | 36 619.00 | | | 36 619.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 652.00 | | 6 652.00 | 6 652.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 190 707.00 | 79 049.00 | 111 658.00 | 190 707.00 |
