| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 883.00 | | 883.00 | 883.00 |
BJ TOTAL (I) | 1 043.00 | | 1 043.00 | 1 043.00 |
BZ Other receivables | 158 686.00 | | 158 686.00 | 158 686.00 |
CF Cash and cash equivalents | 733.00 | | 733.00 | 733.00 |
CJ TOTAL (II) | 159 419.00 | | 159 419.00 | 159 419.00 |
CO Grand total (0 to V) | 160 462.00 | | 160 462.00 | 160 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 151 983.00 | 152 247.00 | | 151 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -781.00 | -264.00 | | -781.00 |
DL TOTAL (I) | 160 003.00 | 160 783.00 | | 160 003.00 |
DV Miscellaneous Loans and Financial Debts (4) | 459.00 | 414.00 | | 459.00 |
EC TOTAL (IV) | 459.00 | 414.00 | | 459.00 |
EE Grand total (I to V) | 160 462.00 | 161 198.00 | | 160 462.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 778.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | 36.00 | |
GF Total Operating Expenses (II) | | | 890.00 | |
GG - OPERATING RESULT (I - II) | | | -889.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 568.00 | |
GP Total financial income (V) | | | 568.00 | |
GR Interest and similar expenses | | | 459.00 | |
GU Total financial expenses (VI) | | | 459.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 568.00 | 970.00 | | 568.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 349.00 | 1 234.00 | | 1 349.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -781.00 | -264.00 | | -781.00 |
| |
| 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 | 160.00 | | | 160.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 043.00 | |
I4 DECREASES Grand Total | | | 1 043.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 160.00 | | | 160.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 883.00 | 883.00 | | 883.00 |
VC Group and associates | 158 688.00 | | | 158 688.00 |
VI Group and Associates | 459.00 | 459.00 | | 459.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 159 569.00 | 159 569.00 | | 159 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 459.00 | 459.00 | | 459.00 |
