| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 26 718.00 | | 26 718.00 | 26 718.00 |
BJ TOTAL (I) | 37 080.00 | | 37 080.00 | 37 080.00 |
CF Cash and cash equivalents | 252.00 | | 252.00 | 252.00 |
CJ TOTAL (II) | 252.00 | | 252.00 | 252.00 |
CO Grand total (0 to V) | 37 332.00 | | 37 332.00 | 37 332.00 |
CU Other investments | 10 363.00 | | 10 363.00 | 10 363.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 14 899.00 | 17 391.00 | | 14 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 722.00 | -2 492.00 | | -1 722.00 |
DL TOTAL (I) | 21 561.00 | 23 283.00 | | 21 561.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 900.00 | | | 1 900.00 |
DX Trade payables and related accounts | 1 620.00 | 1 380.00 | | 1 620.00 |
DZ Fixed asset liabilities and related accounts | 12 205.00 | 12 205.00 | | 12 205.00 |
EA Other liabilities | 46.00 | 46.00 | | 46.00 |
EC TOTAL (IV) | 15 771.00 | 13 631.00 | | 15 771.00 |
EE Grand total (I to V) | 37 332.00 | 36 914.00 | | 37 332.00 |
EG Accrued income and payables due within one year | 15 771.00 | 13 631.00 | | 15 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 031.00 | |
GF Total Operating Expenses (II) | | | 2 031.00 | |
GG - OPERATING RESULT (I - II) | | | -2 031.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 309.00 | |
GP Total financial income (V) | | | 309.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 309.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 309.00 | 308.00 | | 309.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 031.00 | 2 800.00 | | 2 031.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 722.00 | -2 492.00 | | -1 722.00 |
| |
| 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 | 1 620.00 | 1 620.00 | | 1 620.00 |
8J Fixed Asset Liabilities and Related Accounts | 12 205.00 | 12 205.00 | | 12 205.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 946.00 | 1 946.00 | | 1 946.00 |
UL Receivables related to investments | 26 718.00 | | 26 718.00 | 26 718.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 718.00 | | 26 718.00 | 26 718.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 771.00 | 15 771.00 | | 15 771.00 |
