| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 347 626 510.00 | | 347 626 510.00 | 347 626 510.00 |
BJ TOTAL (I) | 347 626 510.00 | | 347 626 510.00 | 347 626 510.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1.00 | | 1.00 | 1.00 |
CJ TOTAL (II) | 2.00 | | 2.00 | 2.00 |
CO Grand total (0 to V) | 347 626 512.00 | | 347 626 512.00 | 347 626 512.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 347 626 511.00 | 347 626 511.00 | | 347 626 511.00 |
DH Retained earnings | -80 223.00 | -64 692.00 | | -80 223.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 905.00 | -15 531.00 | | -15 905.00 |
DL TOTAL (I) | 347 530 383.00 | 347 546 288.00 | | 347 530 383.00 |
DU Loans and Debts from Credit Institutions (3) | 87 328.00 | 70 366.00 | | 87 328.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 135.00 | | | 1 135.00 |
DX Trade payables and related accounts | 7 146.00 | 9 338.00 | | 7 146.00 |
DY Tax and social security liabilities | 520.00 | 520.00 | | 520.00 |
EC TOTAL (IV) | 96 129.00 | 80 224.00 | | 96 129.00 |
EE Grand total (I to V) | 347 626 512.00 | 347 626 512.00 | | 347 626 512.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 035.00 | |
FX Taxes, duties, and similar payments | | | 148.00 | |
GF Total Operating Expenses (II) | | | 16 183.00 | |
GG - OPERATING RESULT (I - II) | | | -16 183.00 | |
GP Total financial income (V) | | | 278.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 278.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 905.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 278.00 | 223.00 | | 278.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 183.00 | 15 754.00 | | 16 183.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 905.00 | -15 531.00 | | -15 905.00 |
| |
| 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 | 7 146.00 | 7 146.00 | | 7 146.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 135.00 | 1 135.00 | | 1 135.00 |
UX Other trade receivables | 1.00 | | | 1.00 |
VG Loans with a maturity of up to one year at origin | 87 328.00 | 87 328.00 | | 87 328.00 |
VQ Other Taxes, Duties, and Similar Debts | 520.00 | 520.00 | | 520.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 96 129.00 | 96 129.00 | | 96 129.00 |
