| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 35 000.00 | | 35 000.00 | 35 000.00 |
BH Other financial assets | 1 167.00 | | 1 167.00 | 1 167.00 |
BJ TOTAL (I) | 36 167.00 | | 36 167.00 | 36 167.00 |
BZ Other receivables | 2 304.00 | | 2 304.00 | 2 304.00 |
CF Cash and cash equivalents | 752.00 | | 752.00 | 752.00 |
CJ TOTAL (II) | 3 056.00 | | 3 056.00 | 3 056.00 |
CO Grand total (0 to V) | 39 222.00 | | 39 222.00 | 39 222.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 17 340.00 | 12 319.00 | | 17 340.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 181.00 | 5 021.00 | | 5 181.00 |
DL TOTAL (I) | 23 622.00 | 18 440.00 | | 23 622.00 |
DU Loans and Debts from Credit Institutions (3) | 12 078.00 | 17 126.00 | | 12 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 507.00 | 1 507.00 | | 1 507.00 |
DX Trade payables and related accounts | 2 016.00 | 1 136.00 | | 2 016.00 |
EC TOTAL (IV) | 15 600.00 | 19 769.00 | | 15 600.00 |
EE Grand total (I to V) | 39 222.00 | 38 209.00 | | 39 222.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 202.00 | |
GB Operating Expenses - Provisions | | | | |
GF Total Operating Expenses (II) | | | 1 202.00 | |
GG - OPERATING RESULT (I - II) | | | -1 202.00 | |
GP Total financial income (V) | | | 6 605.00 | |
GU Total financial expenses (VI) | | | 222.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 383.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 181.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 605.00 | 6 608.00 | | 6 605.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 424.00 | 1 587.00 | | 1 424.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 181.00 | 5 021.00 | | 5 181.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 407.00 | | 1 407.00 | 1 407.00 |
PE DEPRECIATION Total including other intangible assets | 1 407.00 | | 1 407.00 | 1 407.00 |
| |
| 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 | 2 016.00 | 2 016.00 | | 2 016.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 507.00 | 1 507.00 | | 1 507.00 |
UT Other financial assets | 1 167.00 | | 1 167.00 | 1 167.00 |
VG Loans with a maturity of up to one year at origin | 12 078.00 | 5 125.00 | 6 953.00 | 12 078.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 304.00 | 2 304.00 | | 2 304.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 470.00 | 2 304.00 | 1 167.00 | 3 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 600.00 | 8 647.00 | 6 953.00 | 15 600.00 |
