| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 250.00 | | 1 250.00 | 1 250.00 |
BJ TOTAL (I) | 461 960.00 | | 461 960.00 | 461 960.00 |
CF Cash and cash equivalents | 16 392.00 | | 16 392.00 | 16 392.00 |
CJ TOTAL (II) | 16 392.00 | | 16 392.00 | 16 392.00 |
CO Grand total (0 to V) | 478 352.00 | | 478 352.00 | 478 352.00 |
CU Other investments | 460 710.00 | | 460 710.00 | 460 710.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 298 809.00 | | | 298 809.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 925.00 | | | 16 925.00 |
DL TOTAL (I) | 315 734.00 | | | 315 734.00 |
DU Loans and Debts from Credit Institutions (3) | 127 014.00 | | | 127 014.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 071.00 | | | 1 071.00 |
DX Trade payables and related accounts | 1 002.00 | | | 1 002.00 |
DZ Fixed asset liabilities and related accounts | 33 530.00 | | | 33 530.00 |
EC TOTAL (IV) | 162 617.00 | | | 162 617.00 |
EE Grand total (I to V) | 478 352.00 | | | 478 352.00 |
EG Accrued income and payables due within one year | 54 623.00 | | | 54 623.00 |
EI Including equity loans | 1 071.00 | | | 1 071.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 210.00 | |
FX Taxes, duties, and similar payments | | | 3 797.00 | |
GF Total Operating Expenses (II) | | | 12 007.00 | |
GG - OPERATING RESULT (I - II) | | | -12 007.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 014.00 | |
GP Total financial income (V) | | | 30 014.00 | |
GR Interest and similar expenses | | | 1 082.00 | |
GU Total financial expenses (VI) | | | 1 082.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 932.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 014.00 | | | 30 014.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 089.00 | | | 13 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 925.00 | | | 16 925.00 |
| |
| 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 | 1 002.00 | 1 002.00 | | 1 002.00 |
8J Fixed Asset Liabilities and Related Accounts | 33 530.00 | 33 530.00 | | 33 530.00 |
UL Receivables related to investments | 1 250.00 | | 1 250.00 | 1 250.00 |
VH Loans with a maturity of more than one year at origin | 127 014.00 | 19 020.00 | 77 056.00 | 127 014.00 |
VI Group and Associates | 1 071.00 | 1 071.00 | | 1 071.00 |
VJ Loans taken out during the year | 134 910.00 | | | 134 910.00 |
VK Loans repaid during the year | 7 896.00 | | | 7 896.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 250.00 | | 1 250.00 | 1 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 162 617.00 | 54 623.00 | 77 056.00 | 162 617.00 |
