| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 234 800.00 | | 1 234 800.00 | 1 234 800.00 |
BJ TOTAL (I) | 1 253 800.00 | | 1 253 800.00 | 1 253 800.00 |
CF Cash and cash equivalents | 13 161.00 | | 13 161.00 | 13 161.00 |
CJ TOTAL (II) | 13 161.00 | | 13 161.00 | 13 161.00 |
CO Grand total (0 to V) | 1 266 961.00 | | 1 266 961.00 | 1 266 961.00 |
CU Other investments | 19 000.00 | | 19 000.00 | 19 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 500.00 | | | 12 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 291.00 | | | -17 291.00 |
DL TOTAL (I) | -4 791.00 | | | -4 791.00 |
DU Loans and Debts from Credit Institutions (3) | 275.00 | | | 275.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 261 027.00 | | | 1 261 027.00 |
DX Trade payables and related accounts | 10 200.00 | | | 10 200.00 |
DY Tax and social security liabilities | 250.00 | | | 250.00 |
EC TOTAL (IV) | 1 271 752.00 | | | 1 271 752.00 |
EE Grand total (I to V) | 1 266 961.00 | | | 1 266 961.00 |
EG Accrued income and payables due within one year | 1 271 752.00 | | | 1 271 752.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 413.00 | |
FX Taxes, duties, and similar payments | | | 250.00 | |
GF Total Operating Expenses (II) | | | 15 663.00 | |
GG - OPERATING RESULT (I - II) | | | -15 663.00 | |
GL Other interest and similar income | | | 8 031.00 | |
GP Total financial income (V) | | | 8 031.00 | |
GR Interest and similar expenses | | | 9 658.00 | |
GU Total financial expenses (VI) | | | 9 658.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 628.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 031.00 | | | 8 031.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 321.00 | | | 25 321.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 291.00 | | | -17 291.00 |
| |
| 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 | 10 200.00 | 10 200.00 | | 10 200.00 |
UL Receivables related to investments | 1 234 800.00 | 600 666.00 | 634 134.00 | 1 234 800.00 |
VH Loans with a maturity of more than one year at origin | 275.00 | 275.00 | | 275.00 |
VI Group and Associates | 1 261 027.00 | 611 427.00 | 649 600.00 | 1 261 027.00 |
VQ Other Taxes, Duties, and Similar Debts | 250.00 | 250.00 | | 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 234 800.00 | 600 666.00 | 634 134.00 | 1 234 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 271 752.00 | 622 152.00 | 649 600.00 | 1 271 752.00 |
