| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 893.00 | | 2 893.00 | 2 893.00 |
BJ TOTAL (I) | 85 398.00 | | 85 398.00 | 85 398.00 |
CF Cash and cash equivalents | 175.00 | | 175.00 | 175.00 |
CJ TOTAL (II) | 175.00 | | 175.00 | 175.00 |
CO Grand total (0 to V) | 85 573.00 | | 85 573.00 | 85 573.00 |
CU Other investments | 82 505.00 | | 82 505.00 | 82 505.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 49 540.00 | | | 49 540.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 030.00 | | | 2 030.00 |
DL TOTAL (I) | 51 570.00 | | | 51 570.00 |
DU Loans and Debts from Credit Institutions (3) | 31 853.00 | | | 31 853.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15.00 | | | 15.00 |
DX Trade payables and related accounts | 2 004.00 | | | 2 004.00 |
EA Other liabilities | 129.00 | | | 129.00 |
EC TOTAL (IV) | 34 003.00 | | | 34 003.00 |
EE Grand total (I to V) | 85 573.00 | | | 85 573.00 |
EG Accrued income and payables due within one year | 10 105.00 | | | 10 105.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 521.00 | |
FX Taxes, duties, and similar payments | | | 1 276.00 | |
GF Total Operating Expenses (II) | | | 8 797.00 | |
GG - OPERATING RESULT (I - II) | | | -8 797.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 100.00 | |
GP Total financial income (V) | | | 11 100.00 | |
GR Interest and similar expenses | | | 272.00 | |
GU Total financial expenses (VI) | | | 272.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 827.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 030.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 100.00 | | | 11 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 069.00 | | | 9 069.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 030.00 | | | 2 030.00 |
| |
| 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 | | | 85 398.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 85 398.00 | |
I4 DECREASES Grand Total | | | 85 398.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 85 398.00 | |
| |
| 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 | 2 005.00 | 2 005.00 | | 2 005.00 |
8K Other liabilities (including liabilities related to repo transactions) | 130.00 | 130.00 | | 130.00 |
UL Receivables related to investments | 2 893.00 | 2 893.00 | | 2 893.00 |
VG Loans with a maturity of up to one year at origin | 202.00 | 202.00 | | 202.00 |
VH Loans with a maturity of more than one year at origin | 31 652.00 | 7 753.00 | 23 898.00 | 31 652.00 |
VI Group and Associates | 15.00 | 15.00 | | 15.00 |
VJ Loans taken out during the year | 39 301.00 | | | 39 301.00 |
VK Loans repaid during the year | 7 649.00 | | | 7 649.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 893.00 | 2 893.00 | | 2 893.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 003.00 | 10 105.00 | 23 898.00 | 34 003.00 |
