| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 40 000.00 | | 40 000.00 | 40 000.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
BJ TOTAL (I) | 717 848.00 | | 717 848.00 | 717 848.00 |
CF Cash and cash equivalents | 992.00 | | 992.00 | 992.00 |
CJ TOTAL (II) | 992.00 | | 992.00 | 992.00 |
CO Grand total (0 to V) | 718 840.00 | | 718 840.00 | 718 840.00 |
CU Other investments | 675 583.00 | | 675 583.00 | 675 583.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 417 670.00 | | | 417 670.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 773.00 | | | 31 773.00 |
DL TOTAL (I) | 449 443.00 | | | 449 443.00 |
DU Loans and Debts from Credit Institutions (3) | 202 544.00 | | | 202 544.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 343.00 | | | 65 343.00 |
DX Trade payables and related accounts | 1 509.00 | | | 1 509.00 |
EC TOTAL (IV) | 269 397.00 | | | 269 397.00 |
EE Grand total (I to V) | 718 840.00 | | | 718 840.00 |
EG Accrued income and payables due within one year | 98 054.00 | | | 98 054.00 |
| |
| 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 | | | 5 742.00 | |
GF Total Operating Expenses (II) | | | 5 742.00 | |
GG - OPERATING RESULT (I - II) | | | -5 742.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 2 485.00 | |
GU Total financial expenses (VI) | | | 2 485.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 773.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 227.00 | | | 8 227.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 773.00 | | | 31 773.00 |
| |
| 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 | 670 537.00 | | | 670 537.00 |
I3 DECREASES Total Financial Fixed Assets | | | 670 537.00 | |
I4 DECREASES Grand Total | | | 670 537.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 670 537.00 | | | 670 537.00 |
| |
| 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 | 1 509.00 | 1 509.00 | | 1 509.00 |
UL Receivables related to investments | 40 000.00 | | 40 000.00 | 40 000.00 |
UT Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
VH Loans with a maturity of more than one year at origin | 202 544.00 | 202 544.00 | | 202 544.00 |
VI Group and Associates | 65 343.00 | 65 343.00 | | 65 343.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 250.00 | | 42 250.00 | 42 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 269 397.00 | 269 397.00 | | 269 397.00 |
