| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
CD Marketable securities | 1 675 685.00 | 51 201.00 | 1 624 484.00 | 1 675 685.00 |
CF Cash and cash equivalents | 6 628.00 | | 6 628.00 | 6 628.00 |
CJ TOTAL (II) | 1 682 313.00 | 51 201.00 | 1 631 112.00 | 1 682 313.00 |
CO Grand total (0 to V) | 1 682 313.00 | 51 201.00 | 1 631 112.00 | 1 682 313.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10.00 | | | 10.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 508.00 | | | -24 508.00 |
DL TOTAL (I) | -24 498.00 | | | -24 498.00 |
DT Other Bond Issues | 1 521 253.00 | | | 1 521 253.00 |
DV Miscellaneous Loans and Financial Debts (4) | 124 484.00 | | | 124 484.00 |
DX Trade payables and related accounts | 3 873.00 | | | 3 873.00 |
EA Other liabilities | 6 000.00 | | | 6 000.00 |
EC TOTAL (IV) | 1 655 610.00 | | | 1 655 610.00 |
EE Grand total (I to V) | 1 631 112.00 | | | 1 631 112.00 |
EG Accrued income and payables due within one year | 1 655 610.00 | | | 1 655 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 24 508.00 | |
GF Total Operating Expenses (II) | | | 24 508.00 | |
GG - OPERATING RESULT (I - II) | | | -24 508.00 | |
GL Other interest and similar income | | | 175 685.00 | |
GP Total financial income (V) | | | 175 685.00 | |
GQ Financial allocations to depreciation and provisions | | | 51 201.00 | |
GR Interest and similar expenses | | | 124 484.00 | |
GU Total financial expenses (VI) | | | 175 685.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 175 685.00 | | | 175 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 200 193.00 | | | 200 193.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 508.00 | | | -24 508.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 51 201.00 | | |
7B Total provisions for depreciation | | 51 201.00 | | |
7C Grand total | | 51 201.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 1 521 253.00 | 1 521 253.00 | | 1 521 253.00 |
8A Miscellaneous Loans and Financial Debts | 124 484.00 | 124 484.00 | | 124 484.00 |
8B Suppliers and Related Accounts | 3 873.00 | 3 873.00 | | 3 873.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 000.00 | 6 000.00 | | 6 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 655 610.00 | 1 655 610.00 | | 1 655 610.00 |
