| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 188 109.00 | | 188 109.00 | 188 109.00 |
BJ TOTAL (I) | 188 109.00 | | 188 109.00 | 188 109.00 |
BZ Other receivables | 8 122.00 | 8 122.00 | | 8 122.00 |
CJ TOTAL (II) | 8 122.00 | 8 122.00 | | 8 122.00 |
CO Grand total (0 to V) | 196 231.00 | 8 122.00 | 188 109.00 | 196 231.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DL TOTAL (I) | 15 000.00 | 15 000.00 | | 15 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 171 929.00 | 189 417.00 | | 171 929.00 |
DX Trade payables and related accounts | 1 180.00 | 1 170.00 | | 1 180.00 |
EC TOTAL (IV) | 173 109.00 | 190 587.00 | | 173 109.00 |
EE Grand total (I to V) | 188 109.00 | 205 588.00 | | 188 109.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 840.00 | |
FZ Social Security Contributions | | | 94.00 | |
GF Total Operating Expenses (II) | | | 934.00 | |
GG - OPERATING RESULT (I - II) | | | -934.00 | |
GK Income from other securities and fixed asset receivables | | | 6 917.00 | |
GP Total financial income (V) | | | 6 917.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 917.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 983.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 5.00 | | |
HD Total exceptional income (VII) | | 5.00 | | |
HE Exceptional expenses on management operations | 5.00 | | | 5.00 |
HF Exceptional expenses on capital transactions | 5 978.00 | 6 678.00 | | 5 978.00 |
HH Total exceptional expenses (VIII) | 5 983.00 | 6 678.00 | | 5 983.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 983.00 | -6 673.00 | | -5 983.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 917.00 | 7 522.00 | | 6 917.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 917.00 | 7 522.00 | | 6 917.00 |
| |
| 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 | 205 588.00 | | | 205 588.00 |
I3 DECREASES Total Financial Fixed Assets | | 17 479.00 | 188 109.00 | |
I4 DECREASES Grand Total | | 17 479.00 | 188 109.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 205 588.00 | | | 205 588.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 8 122.00 | | | 8 122.00 |
7B Total provisions for depreciation | 8 122.00 | | | 8 122.00 |
7C Grand total | 8 122.00 | | | 8 122.00 |
| |
| 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 | 1 180.00 | 1 180.00 | | 1 180.00 |
UP Loans | 188 109.00 | 188 109.00 | | 188 109.00 |
VI Group and Associates | 171 929.00 | 171 929.00 | | 171 929.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 122.00 | | | 8 122.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 196 231.00 | 196 231.00 | | 196 231.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 173 109.00 | 173 109.00 | | 173 109.00 |
