| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 236 803.00 | | 236 803.00 | 236 803.00 |
BJ TOTAL (I) | 236 803.00 | | 236 803.00 | 236 803.00 |
BZ Other receivables | 63 835.00 | | 63 835.00 | 63 835.00 |
CF Cash and cash equivalents | 52 791.00 | | 52 791.00 | 52 791.00 |
CJ TOTAL (II) | 116 626.00 | | 116 626.00 | 116 626.00 |
CO Grand total (0 to V) | 353 429.00 | | 353 429.00 | 353 429.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -121 197.00 | -118 165.00 | | -121 197.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 141 020.00 | -3 032.00 | | 141 020.00 |
DL TOTAL (I) | 59 822.00 | -81 197.00 | | 59 822.00 |
DU Loans and Debts from Credit Institutions (3) | 96.00 | | | 96.00 |
DV Miscellaneous Loans and Financial Debts (4) | 280 846.00 | 357 590.00 | | 280 846.00 |
DX Trade payables and related accounts | 1 200.00 | 1 536.00 | | 1 200.00 |
DY Tax and social security liabilities | 9 994.00 | | | 9 994.00 |
EA Other liabilities | 1 470.00 | | | 1 470.00 |
EC TOTAL (IV) | 293 606.00 | 359 126.00 | | 293 606.00 |
EE Grand total (I to V) | 353 429.00 | 277 928.00 | | 353 429.00 |
EI Including equity loans | 280 846.00 | | | 280 846.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 388.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 3 464.00 | |
GG - OPERATING RESULT (I - II) | | | -3 464.00 | |
GP Total financial income (V) | | | 300 630.00 | |
GU Total financial expenses (VI) | | | 155 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 145 478.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 142 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 10 000.00 | | | 10 000.00 |
HH Total exceptional expenses (VIII) | 1 000.00 | | | 1 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 000.00 | | | 9 000.00 |
HK Income tax | 9 994.00 | | | 9 994.00 |
HL TOTAL REVENUE (I + III + V + VII) | 310 630.00 | 62 141.00 | | 310 630.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 169 610.00 | 65 174.00 | | 169 610.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 141 020.00 | -3 032.00 | | 141 020.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 276 665.00 | | | 276 665.00 |
I3 DECREASES Total Financial Fixed Assets | | 39 862.00 | 236 803.00 | |
I4 DECREASES Grand Total | | 39 862.00 | 236 803.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 276 665.00 | | | 276 665.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 282 316.00 | 282 316.00 | | 282 316.00 |
UL Receivables related to investments | 235 813.00 | | 235 813.00 | 235 813.00 |
VG Loans with a maturity of up to one year at origin | 96.00 | 96.00 | | 96.00 |
VP Miscellaneous | 63 835.00 | 63 835.00 | | 63 835.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 994.00 | 9 994.00 | | 9 994.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 299 648.00 | 63 835.00 | 235 813.00 | 299 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 293 606.00 | 293 607.00 | | 293 606.00 |
