| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 926.00 | 926.00 | | 926.00 |
BB Receivables related to investments | 5 249.00 | | 5 249.00 | 5 249.00 |
BJ TOTAL (I) | 6 189.00 | 926.00 | 5 263.00 | 6 189.00 |
CF Cash and cash equivalents | 2 325.00 | | 2 325.00 | 2 325.00 |
CJ TOTAL (II) | 2 325.00 | | 2 325.00 | 2 325.00 |
CO Grand total (0 to V) | 8 514.00 | 926.00 | 7 588.00 | 8 514.00 |
CU Other investments | 14.00 | | 14.00 | 14.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 002.00 | 1 002.00 | | 1 002.00 |
DH Retained earnings | -2 838.00 | -2 616.00 | | -2 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 283.00 | -221.00 | | 283.00 |
DL TOTAL (I) | -1 553.00 | -1 836.00 | | -1 553.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 439.00 | 7 539.00 | | 8 439.00 |
DX Trade payables and related accounts | 702.00 | 690.00 | | 702.00 |
EC TOTAL (IV) | 9 141.00 | 8 229.00 | | 9 141.00 |
EE Grand total (I to V) | 7 588.00 | 6 393.00 | | 7 588.00 |
EG Accrued income and payables due within one year | 9 141.00 | 690.00 | | 9 141.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 805.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11.00 | |
GF Total Operating Expenses (II) | | | 816.00 | |
GG - OPERATING RESULT (I - II) | | | -816.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 099.00 | |
GP Total financial income (V) | | | 1 099.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 099.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 283.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 099.00 | 699.00 | | 1 099.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 816.00 | 920.00 | | 816.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 283.00 | -221.00 | | 283.00 |
| |
| 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 | 702.00 | 702.00 | | 702.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 439.00 | 8 439.00 | | 8 439.00 |
UL Receivables related to investments | 5 249.00 | | 5 249.00 | 5 249.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 249.00 | | 5 249.00 | 5 249.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 141.00 | 9 141.00 | | 9 141.00 |
