| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 160 000.00 | | 160 000.00 | 160 000.00 |
BB Receivables related to investments | 2 678.00 | | 2 678.00 | 2 678.00 |
BJ TOTAL (I) | 2 700.00 | | 2 700.00 | 2 700.00 |
BZ Other receivables | 9 777.00 | | 9 777.00 | 9 777.00 |
CF Cash and cash equivalents | 784.00 | | 784.00 | 784.00 |
CJ TOTAL (II) | 10 560.00 | | 10 560.00 | 10 560.00 |
CO Grand total (0 to V) | 173 261.00 | | 173 261.00 | 173 261.00 |
CU Other investments | 23.00 | | 23.00 | 23.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 417.00 | 10 454.00 | | 11 417.00 |
DL TOTAL (I) | 171 417.00 | 170 454.00 | | 171 417.00 |
DU Loans and Debts from Credit Institutions (3) | 52.00 | 3 126.00 | | 52.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 13 511.00 | | |
DX Trade payables and related accounts | 1 781.00 | 1 330.00 | | 1 781.00 |
DZ Fixed asset liabilities and related accounts | 11.00 | 11.00 | | 11.00 |
EC TOTAL (IV) | 1 844.00 | 17 977.00 | | 1 844.00 |
EE Grand total (I to V) | 173 261.00 | 188 431.00 | | 173 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 260.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 2 424.00 | |
GG - OPERATING RESULT (I - II) | | | -2 424.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 680.00 | |
GL Other interest and similar income | | | 292.00 | |
GP Total financial income (V) | | | 13 972.00 | |
GR Interest and similar expenses | | | 131.00 | |
GU Total financial expenses (VI) | | | 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 841.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 972.00 | 13 435.00 | | 13 972.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 555.00 | 2 981.00 | | 2 555.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 417.00 | 10 454.00 | | 11 417.00 |
| |
| 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 | 23.00 | | 2 678.00 | 23.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 700.00 | |
I4 DECREASES Grand Total | | | 2 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 23.00 | | 2 678.00 | 23.00 |
| |
| 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 | 1 781.00 | 1 781.00 | | 1 781.00 |
8J Fixed Asset Liabilities and Related Accounts | 11.00 | 11.00 | | 11.00 |
UL Receivables related to investments | 2 678.00 | 2 678.00 | | 2 678.00 |
VC Group and associates | 9 777.00 | | | 9 777.00 |
VG Loans with a maturity of up to one year at origin | 52.00 | 52.00 | | 52.00 |
VK Loans repaid during the year | 3 074.00 | | | 3 074.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 454.00 | 12 454.00 | | 12 454.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 844.00 | 1 844.00 | | 1 844.00 |
