| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 567 094.00 | | 1 567 094.00 | 1 567 094.00 |
CF Cash and cash equivalents | 117 908.00 | | 117 908.00 | 117 908.00 |
CJ TOTAL (II) | 117 908.00 | | 117 908.00 | 117 908.00 |
CO Grand total (0 to V) | 1 685 002.00 | | 1 685 002.00 | 1 685 002.00 |
CU Other investments | 1 567 094.00 | | 1 567 094.00 | 1 567 094.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 322 030.00 | | | 322 030.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 351 722.00 | | | 351 722.00 |
DL TOTAL (I) | 684 752.00 | | | 684 752.00 |
DU Loans and Debts from Credit Institutions (3) | 21.00 | | | 21.00 |
DV Miscellaneous Loans and Financial Debts (4) | 996 062.00 | | | 996 062.00 |
DX Trade payables and related accounts | 4 166.00 | | | 4 166.00 |
EC TOTAL (IV) | 1 000 249.00 | | | 1 000 249.00 |
EE Grand total (I to V) | 1 685 002.00 | | | 1 685 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 452.00 | |
FR Total operating income (I) | | | 1 452.00 | |
FW Other purchases and external expenses | | | 2 457.00 | |
FX Taxes, duties, and similar payments | | | 435.00 | |
GF Total Operating Expenses (II) | | | 2 892.00 | |
GG - OPERATING RESULT (I - II) | | | -1 440.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 372 501.00 | |
GP Total financial income (V) | | | 372 501.00 | |
GR Interest and similar expenses | | | 19 339.00 | |
GU Total financial expenses (VI) | | | 19 339.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 353 162.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 351 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 373 953.00 | | | 373 953.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 231.00 | | | 22 231.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 351 722.00 | | | 351 722.00 |
| |
| 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 | 996 062.00 | 253 895.00 | 587 797.00 | 996 062.00 |
8B Suppliers and Related Accounts | 4 166.00 | 4 166.00 | | 4 166.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 000 249.00 | 258 083.00 | 587 797.00 | 1 000 249.00 |
