| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 22 425.00 | | 22 425.00 | 22 425.00 |
BJ TOTAL (I) | 682 425.00 | | 682 425.00 | 682 425.00 |
CF Cash and cash equivalents | 7 248.00 | | 7 248.00 | 7 248.00 |
CJ TOTAL (II) | 7 248.00 | | 7 248.00 | 7 248.00 |
CO Grand total (0 to V) | 689 674.00 | | 689 674.00 | 689 674.00 |
CU Other investments | 660 000.00 | | 660 000.00 | 660 000.00 |
| |
| 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 | 177 499.00 | 85 654.00 | | 177 499.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 700.00 | 91 844.00 | | 97 700.00 |
DL TOTAL (I) | 276 300.00 | 178 599.00 | | 276 300.00 |
DU Loans and Debts from Credit Institutions (3) | 411 562.00 | 505 153.00 | | 411 562.00 |
DX Trade payables and related accounts | 1 812.00 | 1 726.00 | | 1 812.00 |
EC TOTAL (IV) | 413 374.00 | 506 880.00 | | 413 374.00 |
EE Grand total (I to V) | 689 674.00 | 685 479.00 | | 689 674.00 |
EG Accrued income and payables due within one year | 95 919.00 | 95 318.00 | | 95 919.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 804.00 | |
GF Total Operating Expenses (II) | | | 4 804.00 | |
GG - OPERATING RESULT (I - II) | | | -4 804.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 105 048.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 105 048.00 | |
GR Interest and similar expenses | | | 2 542.00 | |
GU Total financial expenses (VI) | | | 2 542.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 102 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 105 048.00 | 100 244.00 | | 105 048.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 347.00 | 8 399.00 | | 7 347.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 700.00 | 91 844.00 | | 97 700.00 |
| |
| 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 | 1 812.00 | 1 812.00 | | 1 812.00 |
UT Other financial assets | 22 426.00 | | 22 426.00 | 22 426.00 |
VG Loans with a maturity of up to one year at origin | 411 562.00 | 94 107.00 | 317 455.00 | 411 562.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 426.00 | | 22 426.00 | 22 426.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 413 374.00 | 95 919.00 | 317 455.00 | 413 374.00 |
