| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 131 560.00 | | 131 560.00 | 131 560.00 |
CF Cash and cash equivalents | 7 879.00 | | 7 879.00 | 7 879.00 |
CJ TOTAL (II) | 7 879.00 | | 7 879.00 | 7 879.00 |
CO Grand total (0 to V) | 139 439.00 | | 139 439.00 | 139 439.00 |
CU Other investments | 131 560.00 | | 131 560.00 | 131 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | | | 130 000.00 |
DH Retained earnings | -3 433.00 | | | -3 433.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 506.00 | | | 7 506.00 |
DK Regulated provisions | 779.00 | | | 779.00 |
DL TOTAL (I) | 134 852.00 | | | 134 852.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 116.00 | | | 3 116.00 |
DX Trade payables and related accounts | 1 470.00 | | | 1 470.00 |
EC TOTAL (IV) | 4 586.00 | | | 4 586.00 |
EE Grand total (I to V) | 139 439.00 | | | 139 439.00 |
EG Accrued income and payables due within one year | 4 586.00 | | | 4 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 301.00 | |
GF Total Operating Expenses (II) | | | 1 301.00 | |
GG - OPERATING RESULT (I - II) | | | -1 301.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 120.00 | |
GP Total financial income (V) | | | 9 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 120.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 312.00 | | | 312.00 |
HH Total exceptional expenses (VIII) | 312.00 | | | 312.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -312.00 | | | -312.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 120.00 | | | 9 120.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 613.00 | | | 1 613.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 506.00 | | | 7 506.00 |
| |
| 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 | 131 560.00 | | | 131 560.00 |
I3 DECREASES Total Financial Fixed Assets | | | 131 560.00 | |
I4 DECREASES Grand Total | | | 131 560.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 131 560.00 | | | 131 560.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 468.00 | 312.00 | | 468.00 |
7C Grand total | 468.00 | 312.00 | | 468.00 |
UJ - Exceptional | | 312.00 | | |
| |
| 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 | 1 470.00 | 1 470.00 | | 1 470.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 117.00 | 3 117.00 | | 3 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 587.00 | 4 587.00 | | 4 587.00 |
