| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 243 206.00 | | 2 243 206.00 | 2 243 206.00 |
BJ TOTAL (I) | 2 246 776.00 | | 2 246 776.00 | 2 246 776.00 |
CF Cash and cash equivalents | 809 323.00 | | 809 323.00 | 809 323.00 |
CH Prepaid expenses | 216.00 | | 216.00 | 216.00 |
CJ TOTAL (II) | 809 539.00 | | 809 539.00 | 809 539.00 |
CO Grand total (0 to V) | 3 056 316.00 | | 3 056 316.00 | 3 056 316.00 |
CU Other investments | 3 570.00 | | 3 570.00 | 3 570.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 700 000.00 | | | 1 700 000.00 |
DD Legal reserve (1) | 3 763.00 | | | 3 763.00 |
DG Other reserves | 71 501.00 | | | 71 501.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 418.00 | | | 26 418.00 |
DL TOTAL (I) | 1 801 683.00 | | | 1 801 683.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 250 000.00 | | | 1 250 000.00 |
DX Trade payables and related accounts | 4 633.00 | | | 4 633.00 |
EC TOTAL (IV) | 1 254 633.00 | | | 1 254 633.00 |
EE Grand total (I to V) | 3 056 316.00 | | | 3 056 316.00 |
EG Accrued income and payables due within one year | 4 633.00 | | | 4 633.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 714.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GF Total Operating Expenses (II) | | | 6 919.00 | |
GG - OPERATING RESULT (I - II) | | | -6 919.00 | |
GL Other interest and similar income | | | 33 338.00 | |
GP Total financial income (V) | | | 33 338.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 418.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 338.00 | | | 33 338.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 919.00 | | | 6 919.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 418.00 | | | 26 418.00 |
| |
| 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 | 4 633.00 | 4 633.00 | | 4 633.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 250 000.00 | | | 1 250 000.00 |
UL Receivables related to investments | 2 243 207.00 | | 2 243 207.00 | 2 243 207.00 |
VS Prepaid expenses | 216.00 | 216.00 | | 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 243 423.00 | 216.00 | 2 243 207.00 | 2 243 423.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 254 633.00 | 4 633.00 | | 1 254 633.00 |
