| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 927.00 | 7 927.00 | | 7 927.00 |
BB Receivables related to investments | 1 500.00 | 1 500.00 | | 1 500.00 |
BJ TOTAL (I) | 60 827.00 | 10 827.00 | 50 000.00 | 60 827.00 |
BZ Other receivables | 1 818.00 | | 1 818.00 | 1 818.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 818.00 | | 1 818.00 | 1 818.00 |
CO Grand total (0 to V) | 62 645.00 | 10 827.00 | 51 818.00 | 62 645.00 |
CU Other investments | 51 400.00 | 1 400.00 | 50 000.00 | 51 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -12 500.00 | -10 377.00 | | -12 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -478.00 | -2 122.00 | | -478.00 |
DL TOTAL (I) | 27 021.00 | 27 499.00 | | 27 021.00 |
DU Loans and Debts from Credit Institutions (3) | 1 863.00 | 1 320.00 | | 1 863.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 007.00 | 16 444.00 | | 19 007.00 |
DX Trade payables and related accounts | 731.00 | 119.00 | | 731.00 |
DY Tax and social security liabilities | 1 594.00 | 4 810.00 | | 1 594.00 |
EA Other liabilities | 1 600.00 | 1 600.00 | | 1 600.00 |
EC TOTAL (IV) | 24 796.00 | 24 294.00 | | 24 796.00 |
EE Grand total (I to V) | 51 818.00 | 51 794.00 | | 51 818.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3 216.00 | |
FR Total operating income (I) | | | 3 216.00 | |
FW Other purchases and external expenses | | | 3 377.00 | |
FX Taxes, duties, and similar payments | | | 206.00 | |
GF Total Operating Expenses (II) | | | 3 583.00 | |
GG - OPERATING RESULT (I - II) | | | -367.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -367.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 111.00 | 66.00 | | 111.00 |
HH Total exceptional expenses (VIII) | 111.00 | 66.00 | | 111.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -111.00 | -66.00 | | -111.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 216.00 | | | 3 216.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 694.00 | 2 122.00 | | 3 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -478.00 | -2 122.00 | | -478.00 |
| |
| 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 | 60 828.00 | | | 60 828.00 |
I3 DECREASES Total Financial Fixed Assets | | | 52 900.00 | |
I4 DECREASES Grand Total | | | 60 828.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 928.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 928.00 | | | 7 928.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 52 900.00 | | | 52 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 928.00 | | | 7 928.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 928.00 | | | 7 928.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 900.00 | | | 2 900.00 |
7C Grand total | 2 900.00 | | | 2 900.00 |
| |
| 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 | 731.00 | 731.00 | | 731.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 600.00 | 1 600.00 | | 1 600.00 |
UL Receivables related to investments | 1 500.00 | 1 500.00 | | 1 500.00 |
VB VAT | 568.00 | | | 568.00 |
VH Loans with a maturity of more than one year at origin | 1 864.00 | 1 864.00 | | 1 864.00 |
VI Group and Associates | 19 007.00 | 19 007.00 | | 19 007.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 250.00 | | | 1 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 318.00 | 3 318.00 | | 3 318.00 |
VW VAT | 1 594.00 | 1 594.00 | | 1 594.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 796.00 | 24 796.00 | | 24 796.00 |
