| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 470 841.00 | | 470 841.00 | 470 841.00 |
BJ TOTAL (I) | 480 841.00 | | 480 841.00 | 480 841.00 |
BZ Other receivables | 111 151.00 | | 111 151.00 | 111 151.00 |
CD Marketable securities | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 12 946.00 | | 12 946.00 | 12 946.00 |
CJ TOTAL (II) | 424 097.00 | | 424 097.00 | 424 097.00 |
CO Grand total (0 to V) | 904 938.00 | | 904 938.00 | 904 938.00 |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 155 000.00 | 1 155 000.00 | | 1 155 000.00 |
DH Retained earnings | -299 775.00 | 1 565.00 | | -299 775.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 150.00 | -301 341.00 | | -8 150.00 |
DL TOTAL (I) | 847 075.00 | 855 225.00 | | 847 075.00 |
DU Loans and Debts from Credit Institutions (3) | 474.00 | | | 474.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 233.00 | 18 957.00 | | 19 233.00 |
DX Trade payables and related accounts | 3 156.00 | 4 902.00 | | 3 156.00 |
EA Other liabilities | 35 000.00 | 35 000.00 | | 35 000.00 |
EC TOTAL (IV) | 57 863.00 | 58 859.00 | | 57 863.00 |
EE Grand total (I to V) | 904 938.00 | 914 084.00 | | 904 938.00 |
EG Accrued income and payables due within one year | 57 863.00 | 58 859.00 | | 57 863.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 474.00 | | | 474.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 275.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 9 428.00 | |
GG - OPERATING RESULT (I - II) | | | -9 428.00 | |
GP Total financial income (V) | | | 1 589.00 | |
GU Total financial expenses (VI) | | | 311.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 278.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 150.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 300 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -300 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 589.00 | 1 739.00 | | 1 589.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 739.00 | 303 080.00 | | 9 739.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 150.00 | -301 341.00 | | -8 150.00 |
| |
| 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 | 3 156.00 | 3 156.00 | | 3 156.00 |
8K Other liabilities (including liabilities related to repo transactions) | 54 233.00 | 54 233.00 | | 54 233.00 |
UL Receivables related to investments | 470 841.00 | | 470 841.00 | 470 841.00 |
VG Loans with a maturity of up to one year at origin | 474.00 | 474.00 | | 474.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 111 151.00 | 111 151.00 | | 111 151.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 581 992.00 | 111 151.00 | 470 841.00 | 581 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 863.00 | 57 863.00 | | 57 863.00 |
