| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 501 661.00 | | 501 661.00 | 501 661.00 |
BJ TOTAL (I) | 501 661.00 | | 501 661.00 | 501 661.00 |
CF Cash and cash equivalents | 148 802.00 | | 148 802.00 | 148 802.00 |
CJ TOTAL (II) | 148 802.00 | | 148 802.00 | 148 802.00 |
CO Grand total (0 to V) | 650 463.00 | | 650 463.00 | 650 463.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 350.00 | 7 350.00 | | 7 350.00 |
DD Legal reserve (1) | 735.00 | | | 735.00 |
DG Other reserves | 146 081.00 | | | 146 081.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 630.00 | 146 816.00 | | 136 630.00 |
DL TOTAL (I) | 290 796.00 | 154 176.00 | | 290 796.00 |
DU Loans and Debts from Credit Institutions (3) | 317 908.00 | 339 552.00 | | 317 908.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 000.00 | 36 000.00 | | 36 000.00 |
DX Trade payables and related accounts | 5 760.00 | 3 240.00 | | 5 760.00 |
EC TOTAL (IV) | 359 668.00 | 378 782.00 | | 359 668.00 |
EE Grand total (I to V) | 650 463.00 | 532 958.00 | | 650 463.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 031.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 031.00 | |
GG - OPERATING RESULT (I - II) | | | -4 031.00 | |
GP Total financial income (V) | | | 144 431.00 | |
GU Total financial expenses (VI) | | | 3 771.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 140 661.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 136 630.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 144 431.00 | 163 685.00 | | 144 431.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 802.00 | 16 869.00 | | 7 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136 629.00 | 146 816.00 | | 136 629.00 |
| |
| 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 | 5 760.00 | 5 760.00 | | 5 760.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 000.00 | 36 000.00 | | 36 000.00 |
UX Other trade receivables | 144 311.00 | 144 311.00 | | 144 311.00 |
VH Loans with a maturity of more than one year at origin | 317 908.00 | 22 132.00 | 90 066.00 | 317 908.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 144 311.00 | 144 311.00 | | 144 311.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 359 668.00 | 63 892.00 | 90 066.00 | 359 668.00 |
