| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 250 950.00 | | 250 950.00 | 250 950.00 |
BJ TOTAL (I) | 437 348.00 | | 437 348.00 | 437 348.00 |
CF Cash and cash equivalents | 5 519.00 | | 5 519.00 | 5 519.00 |
CJ TOTAL (II) | 5 519.00 | | 5 519.00 | 5 519.00 |
CO Grand total (0 to V) | 442 867.00 | | 442 867.00 | 442 867.00 |
CU Other investments | 186 397.00 | | 186 397.00 | 186 397.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 545.00 | | | -1 545.00 |
DK Regulated provisions | 1 252.00 | | | 1 252.00 |
DL TOTAL (I) | 707.00 | | | 707.00 |
DV Miscellaneous Loans and Financial Debts (4) | 440 000.00 | | | 440 000.00 |
DX Trade payables and related accounts | 2 160.00 | | | 2 160.00 |
EC TOTAL (IV) | 442 160.00 | | | 442 160.00 |
EE Grand total (I to V) | 442 867.00 | | | 442 867.00 |
EI Including equity loans | 440 000.00 | | | 440 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 640.00 | |
GF Total Operating Expenses (II) | | | 2 640.00 | |
GG - OPERATING RESULT (I - II) | | | -2 640.00 | |
GK Income from other securities and fixed asset receivables | | | 2 348.00 | |
GP Total financial income (V) | | | 2 348.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 348.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -292.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 252.00 | | | 1 252.00 |
HH Total exceptional expenses (VIII) | 1 252.00 | | | 1 252.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 252.00 | | | -1 252.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 348.00 | | | 2 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 893.00 | | | 3 893.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 545.00 | | | -1 545.00 |
| |
| 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 | 2 160.00 | 2 160.00 | | 2 160.00 |
8K Other liabilities (including liabilities related to repo transactions) | 440 000.00 | 440 000.00 | | 440 000.00 |
UL Receivables related to investments | 250 951.00 | | 250 951.00 | 250 951.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250 951.00 | | 250 951.00 | 250 951.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 442 160.00 | 442 160.00 | | 442 160.00 |
