| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 285 015.00 | | 285 015.00 | 285 015.00 |
CD Marketable securities | 51 904.00 | | 51 904.00 | 51 904.00 |
CF Cash and cash equivalents | 14 605.00 | | 14 605.00 | 14 605.00 |
CJ TOTAL (II) | 66 509.00 | | 66 509.00 | 66 509.00 |
CO Grand total (0 to V) | 351 524.00 | | 351 524.00 | 351 524.00 |
CU Other investments | 285 000.00 | | 285 000.00 | 285 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 207 405.00 | | | 207 405.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 546.00 | | | 73 546.00 |
DL TOTAL (I) | 302 951.00 | | | 302 951.00 |
DU Loans and Debts from Credit Institutions (3) | 45 814.00 | | | 45 814.00 |
DX Trade payables and related accounts | 1 554.00 | | | 1 554.00 |
EA Other liabilities | 1 205.00 | | | 1 205.00 |
EC TOTAL (IV) | 48 573.00 | | | 48 573.00 |
EE Grand total (I to V) | 351 524.00 | | | 351 524.00 |
EG Accrued income and payables due within one year | 48 573.00 | | | 48 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 43.00 | |
FR Total operating income (I) | | | 43.00 | |
FW Other purchases and external expenses | | | 2 836.00 | |
GF Total Operating Expenses (II) | | | 2 836.00 | |
GG - OPERATING RESULT (I - II) | | | -2 793.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 76 500.00 | |
GL Other interest and similar income | | | 763.00 | |
GP Total financial income (V) | | | 77 263.00 | |
GR Interest and similar expenses | | | 924.00 | |
GU Total financial expenses (VI) | | | 924.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 76 339.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 73 546.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 77 306.00 | | | 77 306.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 760.00 | | | 3 760.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 546.00 | | | 73 546.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 285 015.00 | | | 285 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 285 015.00 | |
I4 DECREASES Grand Total | | | 285 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 285 015.00 | | | 285 015.00 |
| |
| 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 | 1 554.00 | 1 554.00 | | 1 554.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 205.00 | 1 205.00 | | 1 205.00 |
VH Loans with a maturity of more than one year at origin | 45 814.00 | 45 814.00 | | 45 814.00 |
VK Loans repaid during the year | 44 085.00 | | | 44 085.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 573.00 | 48 573.00 | | 48 573.00 |
