| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 36 230.00 | | 36 230.00 | 36 230.00 |
BJ TOTAL (I) | 36 430.00 | | 36 430.00 | 36 430.00 |
BZ Other receivables | 143.00 | | 143.00 | 143.00 |
CF Cash and cash equivalents | 8 839.00 | | 8 839.00 | 8 839.00 |
CJ TOTAL (II) | 8 982.00 | | 8 982.00 | 8 982.00 |
CO Grand total (0 to V) | 45 412.00 | | 45 412.00 | 45 412.00 |
CP Shares due in less than one year | 36 230.00 | | | 36 230.00 |
CU Other investments | 200.00 | | 200.00 | 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -24 660.00 | | | -24 660.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 848.00 | -24 660.00 | | 33 848.00 |
DL TOTAL (I) | 19 187.00 | -14 660.00 | | 19 187.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | 13.00 | | 10.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 594.00 | 24 594.00 | | 24 594.00 |
DY Tax and social security liabilities | 1 621.00 | | | 1 621.00 |
EC TOTAL (IV) | 26 225.00 | 24 607.00 | | 26 225.00 |
EE Grand total (I to V) | 45 412.00 | 9 946.00 | | 45 412.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10.00 | 13.00 | | 10.00 |
EI Including equity loans | 24 594.00 | | | 24 594.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 605.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GF Total Operating Expenses (II) | | | 762.00 | |
GG - OPERATING RESULT (I - II) | | | -762.00 | |
GH Attributed profit or transferred loss (III) | | | 36 230.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 621.00 | | | 1 621.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 230.00 | | | 36 230.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 383.00 | 24 660.00 | | 2 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 848.00 | -24 660.00 | | 33 848.00 |
| |
| 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 | 200.00 | | 36 230.00 | 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 430.00 | |
I4 DECREASES Grand Total | | | 36 430.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 200.00 | | 36 230.00 | 200.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 24 508.00 | 24 508.00 | | 24 508.00 |
8E Income Taxes | 1 621.00 | 1 621.00 | | 1 621.00 |
UL Receivables related to investments | 36 230.00 | 36 230.00 | | 36 230.00 |
VG Loans with a maturity of up to one year at origin | 10.00 | 10.00 | | 10.00 |
VI Group and Associates | 86.00 | 86.00 | | 86.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 143.00 | 143.00 | | 143.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 373.00 | 36 373.00 | | 36 373.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 225.00 | 26 225.00 | | 26 225.00 |
