| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 35 000.00 | | 35 000.00 | 35 000.00 |
BH Other financial assets | 1 167.00 | | 1 167.00 | 1 167.00 |
BJ TOTAL (I) | 36 167.00 | | 36 167.00 | 36 167.00 |
BZ Other receivables | 2 432.00 | | 2 432.00 | 2 432.00 |
CF Cash and cash equivalents | 3 518.00 | | 3 518.00 | 3 518.00 |
CJ TOTAL (II) | 5 950.00 | | 5 950.00 | 5 950.00 |
CO Grand total (0 to V) | 42 117.00 | | 42 117.00 | 42 117.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 28 617.00 | 22 522.00 | | 28 617.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 751.00 | 6 095.00 | | 5 751.00 |
DL TOTAL (I) | 35 468.00 | 29 717.00 | | 35 468.00 |
DU Loans and Debts from Credit Institutions (3) | 1 752.00 | 6 954.00 | | 1 752.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 507.00 | 1 507.00 | | 1 507.00 |
DX Trade payables and related accounts | 3 390.00 | 1 541.00 | | 3 390.00 |
EC TOTAL (IV) | 6 649.00 | 10 001.00 | | 6 649.00 |
EE Grand total (I to V) | 42 117.00 | 39 718.00 | | 42 117.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 171.00 | |
GF Total Operating Expenses (II) | | | 2 171.00 | |
GG - OPERATING RESULT (I - II) | | | -2 171.00 | |
GP Total financial income (V) | | | 8 000.00 | |
GU Total financial expenses (VI) | | | 77.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 923.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 751.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 000.00 | 8 001.00 | | 8 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 249.00 | 1 906.00 | | 2 249.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 751.00 | 6 095.00 | | 5 751.00 |
| |
| 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 | 3 390.00 | 3 390.00 | | 3 390.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 507.00 | 1 507.00 | | 1 507.00 |
UT Other financial assets | 1 167.00 | | 1 167.00 | 1 167.00 |
UX Other trade receivables | 2 432.00 | 2 432.00 | | 2 432.00 |
VH Loans with a maturity of more than one year at origin | 1 752.00 | | | 1 752.00 |
VK Loans repaid during the year | 5 202.00 | | | 5 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 598.00 | 2 432.00 | 1 167.00 | 3 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 649.00 | 4 897.00 | | 6 649.00 |
