| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 37 649.00 | | 37 649.00 | 37 649.00 |
BJ TOTAL (I) | 37 673.00 | | 37 673.00 | 37 673.00 |
CF Cash and cash equivalents | 3 052.00 | | 3 052.00 | 3 052.00 |
CJ TOTAL (II) | 3 052.00 | | 3 052.00 | 3 052.00 |
CO Grand total (0 to V) | 40 725.00 | | 40 725.00 | 40 725.00 |
CU Other investments | 24.00 | | 24.00 | 24.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 002.00 | 1 002.00 | | 1 002.00 |
DH Retained earnings | -3 137.00 | -3 314.00 | | -3 137.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 637.00 | 176.00 | | 637.00 |
DL TOTAL (I) | -1 498.00 | -2 135.00 | | -1 498.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 520.00 | 41 717.00 | | 41 520.00 |
DX Trade payables and related accounts | 702.00 | 702.00 | | 702.00 |
EC TOTAL (IV) | 42 222.00 | 42 419.00 | | 42 222.00 |
EE Grand total (I to V) | 40 725.00 | 40 284.00 | | 40 725.00 |
EG Accrued income and payables due within one year | 42 222.00 | 42 419.00 | | 42 222.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 769.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2.00 | |
GF Total Operating Expenses (II) | | | 769.00 | |
GG - OPERATING RESULT (I - II) | | | -769.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 450.00 | |
GP Total financial income (V) | | | 1 450.00 | |
GR Interest and similar expenses | | | 43.00 | |
GU Total financial expenses (VI) | | | 43.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 637.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 450.00 | 1 099.00 | | 1 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 812.00 | 923.00 | | 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 637.00 | 176.00 | | 637.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 919.00 | | 919.00 | 919.00 |
PE DEPRECIATION Total including other intangible assets | 919.00 | | 919.00 | 919.00 |
| |
| 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 | 702.00 | 702.00 | | 702.00 |
8K Other liabilities (including liabilities related to repo transactions) | 41 520.00 | 41 520.00 | | 41 520.00 |
UL Receivables related to investments | 37 649.00 | | 37 649.00 | 37 649.00 |
VK Loans repaid during the year | 3 974.00 | | | 3 974.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 649.00 | | 37 649.00 | 37 649.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 222.00 | 42 222.00 | | 42 222.00 |
