| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 65 000.00 | | 65 000.00 | 65 000.00 |
BJ TOTAL (I) | 415 000.00 | | 415 000.00 | 415 000.00 |
CF Cash and cash equivalents | 17 741.00 | | 17 741.00 | 17 741.00 |
CJ TOTAL (II) | 17 741.00 | | 17 741.00 | 17 741.00 |
CO Grand total (0 to V) | 432 741.00 | | 432 741.00 | 432 741.00 |
CU Other investments | 350 000.00 | | 350 000.00 | 350 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 899.00 | | | 77 899.00 |
DL TOTAL (I) | 80 899.00 | | | 80 899.00 |
DU Loans and Debts from Credit Institutions (3) | 350 380.00 | | | 350 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63.00 | | | 63.00 |
EA Other liabilities | 1 400.00 | | | 1 400.00 |
EC TOTAL (IV) | 351 843.00 | | | 351 843.00 |
EE Grand total (I to V) | 432 741.00 | | | 432 741.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 372.00 | |
FX Taxes, duties, and similar payments | | | 350.00 | |
GF Total Operating Expenses (II) | | | 6 722.00 | |
GG - OPERATING RESULT (I - II) | | | -6 722.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 85 000.00 | |
GP Total financial income (V) | | | 85 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 380.00 | |
GU Total financial expenses (VI) | | | 380.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 84 620.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 899.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 85 000.00 | | | 85 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 101.00 | | | 7 101.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 899.00 | | | 77 899.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 463.00 | 1 463.00 | | 1 463.00 |
UL Receivables related to investments | 65 000.00 | | 65 000.00 | 65 000.00 |
VH Loans with a maturity of more than one year at origin | 350 380.00 | 49 262.00 | 199 236.00 | 350 380.00 |
VJ Loans taken out during the year | 350 000.00 | | | 350 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 000.00 | | 65 000.00 | 65 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 351 843.00 | 50 725.00 | 199 236.00 | 351 843.00 |
