| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 557.00 | 557.00 | | 557.00 |
BB Receivables related to investments | 527 004.00 | | 527 004.00 | 527 004.00 |
BJ TOTAL (I) | 546 061.00 | 557.00 | 545 504.00 | 546 061.00 |
BZ Other receivables | 2 009.00 | | 2 009.00 | 2 009.00 |
CF Cash and cash equivalents | 8 298.00 | | 8 298.00 | 8 298.00 |
CJ TOTAL (II) | 10 307.00 | | 10 307.00 | 10 307.00 |
CO Grand total (0 to V) | 556 368.00 | 557.00 | 555 811.00 | 556 368.00 |
CU Other investments | 18 500.00 | | 18 500.00 | 18 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 544.00 | 544.00 | | 544.00 |
DH Retained earnings | -36 934.00 | -28 601.00 | | -36 934.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 889.00 | -8 333.00 | | -7 889.00 |
DL TOTAL (I) | -7 278.00 | 611.00 | | -7 278.00 |
DU Loans and Debts from Credit Institutions (3) | 236 061.00 | 354 724.00 | | 236 061.00 |
DV Miscellaneous Loans and Financial Debts (4) | 324 223.00 | 318 910.00 | | 324 223.00 |
DX Trade payables and related accounts | 2 805.00 | 2 805.00 | | 2 805.00 |
EC TOTAL (IV) | 563 089.00 | 676 438.00 | | 563 089.00 |
EE Grand total (I to V) | 555 811.00 | 677 049.00 | | 555 811.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 415.00 | |
GF Total Operating Expenses (II) | | | 4 415.00 | |
GG - OPERATING RESULT (I - II) | | | -4 415.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 326.00 | |
GP Total financial income (V) | | | 9 326.00 | |
GR Interest and similar expenses | | | 12 799.00 | |
GU Total financial expenses (VI) | | | 12 799.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 473.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 889.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 326.00 | 12 953.00 | | 9 326.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 215.00 | 21 286.00 | | 17 215.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 889.00 | -8 333.00 | | -7 889.00 |
| |
| 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 | 324 223.00 | 324 223.00 | | 324 223.00 |
8B Suppliers and Related Accounts | 2 805.00 | 2 805.00 | | 2 805.00 |
VG Loans with a maturity of up to one year at origin | 236 061.00 | 121 885.00 | 114 176.00 | 236 061.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 529 013.00 | 2 009.00 | 527 004.00 | 529 013.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 563 089.00 | 448 913.00 | 114 176.00 | 563 089.00 |
