| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 199.00 | 188.00 | 11.00 | 199.00 |
BJ TOTAL (I) | 3 728.00 | 188.00 | 3 540.00 | 3 728.00 |
BZ Other receivables | 170 210.00 | | 170 210.00 | 170 210.00 |
CF Cash and cash equivalents | 7 083.00 | | 7 083.00 | 7 083.00 |
CJ TOTAL (II) | 177 293.00 | | 177 293.00 | 177 293.00 |
CO Grand total (0 to V) | 181 021.00 | 188.00 | 180 833.00 | 181 021.00 |
CU Other investments | 3 528.00 | | 3 528.00 | 3 528.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 81 075.00 | 81 075.00 | | 81 075.00 |
DD Legal reserve (1) | 365.00 | 365.00 | | 365.00 |
DG Other reserves | 1 323.00 | 1 323.00 | | 1 323.00 |
DH Retained earnings | 79 525.00 | 58 014.00 | | 79 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 237.00 | 21 511.00 | | -1 237.00 |
DL TOTAL (I) | 161 052.00 | 162 289.00 | | 161 052.00 |
DU Loans and Debts from Credit Institutions (3) | 14 997.00 | 14 997.00 | | 14 997.00 |
EA Other liabilities | 4 784.00 | 4 784.00 | | 4 784.00 |
EC TOTAL (IV) | 19 781.00 | 19 781.00 | | 19 781.00 |
EE Grand total (I to V) | 180 833.00 | 182 071.00 | | 180 833.00 |
EG Accrued income and payables due within one year | 19 781.00 | 19 781.00 | | 19 781.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5 333.00 | |
FR Total operating income (I) | | | 5 333.00 | |
FW Other purchases and external expenses | | | 973.00 | |
GF Total Operating Expenses (II) | | | 973.00 | |
GG - OPERATING RESULT (I - II) | | | 4 359.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 564.00 | |
GP Total financial income (V) | | | 564.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 564.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 923.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 162.00 | -2 027.00 | | 6 162.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 898.00 | 19 785.00 | | 5 898.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 135.00 | -1 725.00 | | 7 135.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 237.00 | 21 511.00 | | -1 237.00 |
| |
| 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 | 2 468.00 | | 1 259.00 | 2 468.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 728.00 | |
I4 DECREASES Grand Total | | | 3 728.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 468.00 | | 1 259.00 | 2 468.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 1 880.00 | | | 1 880.00 |
7B Total provisions for depreciation | 188.00 | | | 188.00 |
7C Grand total | 188.00 | | | 188.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 4 784.00 | 4 784.00 | | 4 784.00 |
VC Group and associates | 170 210.00 | | | 170 210.00 |
VG Loans with a maturity of up to one year at origin | 14 997.00 | 14 997.00 | | 14 997.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 170 210.00 | 170 210.00 | | 170 210.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 781.00 | 19 781.00 | | 19 781.00 |
