| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 29 460.00 | | 29 460.00 | 29 460.00 |
BJ TOTAL (I) | 90 440.00 | | 90 440.00 | 90 440.00 |
BZ Other receivables | 763.00 | | 763.00 | 763.00 |
CF Cash and cash equivalents | 115.00 | | 115.00 | 115.00 |
CJ TOTAL (II) | 878.00 | | 878.00 | 878.00 |
CO Grand total (0 to V) | 91 318.00 | | 91 318.00 | 91 318.00 |
CU Other investments | 60 980.00 | | 60 980.00 | 60 980.00 |
| |
| 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 | 44 972.00 | 48 332.00 | | 44 972.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 245.00 | -3 360.00 | | -2 245.00 |
DL TOTAL (I) | 51 527.00 | 53 772.00 | | 51 527.00 |
DU Loans and Debts from Credit Institutions (3) | 126.00 | 118.00 | | 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 388.00 | 36 588.00 | | 38 388.00 |
DX Trade payables and related accounts | 1 277.00 | 2 400.00 | | 1 277.00 |
EC TOTAL (IV) | 39 790.00 | 39 105.00 | | 39 790.00 |
EE Grand total (I to V) | 91 318.00 | 92 877.00 | | 91 318.00 |
EG Accrued income and payables due within one year | 39 790.00 | 39 105.00 | | 39 790.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 126.00 | 118.00 | | 126.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 783.00 | |
FX Taxes, duties, and similar payments | | | 969.00 | |
GF Total Operating Expenses (II) | | | 2 752.00 | |
GG - OPERATING RESULT (I - II) | | | -2 752.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 504.00 | |
GP Total financial income (V) | | | 504.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 504.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | 3.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 3.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2.00 | 3.00 | | 2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 507.00 | 412.00 | | 507.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 752.00 | 3 771.00 | | 2 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 245.00 | -3 360.00 | | -2 245.00 |
| |
| 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 | 91 604.00 | | | 91 604.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 164.00 | 90 440.00 | |
I4 DECREASES Grand Total | | 1 164.00 | 90 440.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 91 604.00 | | | 91 604.00 |
| |
| 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 | 1 277.00 | 1 277.00 | | 1 277.00 |
UL Receivables related to investments | 29 460.00 | 29 460.00 | | 29 460.00 |
VB VAT | 763.00 | | | 763.00 |
VG Loans with a maturity of up to one year at origin | 126.00 | 126.00 | | 126.00 |
VI Group and Associates | 38 388.00 | 38 388.00 | | 38 388.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 223.00 | 30 223.00 | | 30 223.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 791.00 | 39 791.00 | | 39 791.00 |
