| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 29 754.00 | | 29 754.00 | 29 754.00 |
BJ TOTAL (I) | 51 752.00 | | 51 752.00 | 51 752.00 |
BZ Other receivables | 239.00 | | 239.00 | 239.00 |
CF Cash and cash equivalents | 610.00 | | 610.00 | 610.00 |
CJ TOTAL (II) | 849.00 | | 849.00 | 849.00 |
CO Grand total (0 to V) | 52 601.00 | | 52 601.00 | 52 601.00 |
CU Other investments | 21 998.00 | | 21 998.00 | 21 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 000.00 | 26 000.00 | | 26 000.00 |
DB Share, merger, contribution premiums, etc. | 218.00 | 218.00 | | 218.00 |
DD Legal reserve (1) | 2 600.00 | 2 600.00 | | 2 600.00 |
DH Retained earnings | -2 113.00 | -889.00 | | -2 113.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88.00 | -1 224.00 | | 88.00 |
DL TOTAL (I) | 26 792.00 | 26 705.00 | | 26 792.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 471.00 | 20 121.00 | | 20 471.00 |
DX Trade payables and related accounts | 5 284.00 | 3 780.00 | | 5 284.00 |
EA Other liabilities | 54.00 | 54.00 | | 54.00 |
EC TOTAL (IV) | 25 809.00 | 23 954.00 | | 25 809.00 |
EE Grand total (I to V) | 52 601.00 | 50 659.00 | | 52 601.00 |
EG Accrued income and payables due within one year | | 23 954.00 | | |
EI Including equity loans | 20 471.00 | | | 20 471.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 551.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -239.00 | |
GF Total Operating Expenses (II) | | | 1 388.00 | |
GG - OPERATING RESULT (I - II) | | | -1 388.00 | |
GH Attributed profit or transferred loss (III) | | | 1 340.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 432.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 432.00 | |
GR Interest and similar expenses | | | 296.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 296.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 136.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 772.00 | 897.00 | | 1 772.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 684.00 | 2 121.00 | | 1 684.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88.00 | -1 224.00 | | 88.00 |
| |
| 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 | 5 284.00 | 5 284.00 | | 5 284.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 525.00 | 20 525.00 | | 20 525.00 |
UL Receivables related to investments | 29 754.00 | 29 754.00 | | 29 754.00 |
VP Miscellaneous | 239.00 | 239.00 | | 239.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 993.00 | 29 993.00 | | 29 993.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 809.00 | 25 809.00 | | 25 809.00 |
