| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 6 203.00 | | 6 203.00 | 6 203.00 |
BJ TOTAL (I) | 276 203.00 | | 276 203.00 | 276 203.00 |
BZ Other receivables | 4 500.00 | | 4 500.00 | 4 500.00 |
CF Cash and cash equivalents | 27 170.00 | | 27 170.00 | 27 170.00 |
CJ TOTAL (II) | 31 670.00 | | 31 670.00 | 31 670.00 |
CO Grand total (0 to V) | 307 873.00 | | 307 873.00 | 307 873.00 |
CU Other investments | 270 000.00 | | 270 000.00 | 270 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 4 217.00 | 2 605.00 | | 4 217.00 |
DG Other reserves | 80 119.00 | 49 493.00 | | 80 119.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 511.00 | 32 239.00 | | -3 511.00 |
DL TOTAL (I) | 180 825.00 | 184 336.00 | | 180 825.00 |
DU Loans and Debts from Credit Institutions (3) | 98 818.00 | 124 793.00 | | 98 818.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 600.00 | 2 600.00 | | 27 600.00 |
DX Trade payables and related accounts | 630.00 | | | 630.00 |
EC TOTAL (IV) | 127 048.00 | 127 393.00 | | 127 048.00 |
EE Grand total (I to V) | 307 873.00 | 311 729.00 | | 307 873.00 |
EG Accrued income and payables due within one year | 28 230.00 | 22 678.00 | | 28 230.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 077.00 | |
GF Total Operating Expenses (II) | | | 2 077.00 | |
GG - OPERATING RESULT (I - II) | | | -2 077.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 1 434.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 434.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 511.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 35 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 511.00 | 2 761.00 | | 3 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 511.00 | 32 239.00 | | -3 511.00 |
| |
| 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 | 630.00 | 630.00 | | 630.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 600.00 | 27 600.00 | | 27 600.00 |
UL Receivables related to investments | 6 203.00 | | 6 203.00 | 6 203.00 |
UX Other trade receivables | 4 500.00 | 4 500.00 | | 4 500.00 |
VH Loans with a maturity of more than one year at origin | 98 818.00 | | | 98 818.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 703.00 | 4 500.00 | 6 203.00 | 10 703.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 048.00 | 28 230.00 | | 127 048.00 |
