| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 86.00 | 70.00 | 15.00 | 86.00 |
BF Loans | 4 619.00 | 4 619.00 | | 4 619.00 |
BJ TOTAL (I) | 6 799.00 | 4 690.00 | 2 109.00 | 6 799.00 |
BZ Other receivables | 164 440.00 | | 164 440.00 | 164 440.00 |
CF Cash and cash equivalents | 9 312.00 | | 9 312.00 | 9 312.00 |
CJ TOTAL (II) | 173 753.00 | | 173 753.00 | 173 753.00 |
CO Grand total (0 to V) | 180 552.00 | 4 690.00 | 175 862.00 | 180 552.00 |
CU Other investments | 2 093.00 | | 2 093.00 | 2 093.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 244.00 | 244.00 | | 244.00 |
DH Retained earnings | 151 766.00 | 141 699.00 | | 151 766.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 464.00 | 10 066.00 | | 6 464.00 |
DL TOTAL (I) | 174 999.00 | 168 535.00 | | 174 999.00 |
DU Loans and Debts from Credit Institutions (3) | 862.00 | 862.00 | | 862.00 |
EC TOTAL (IV) | 862.00 | 862.00 | | 862.00 |
EE Grand total (I to V) | 175 862.00 | 169 398.00 | | 175 862.00 |
EG Accrued income and payables due within one year | 862.00 | 862.00 | | 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 8 068.00 | |
FR Total operating income (I) | | | 8 068.00 | |
FW Other purchases and external expenses | | | 895.00 | |
GF Total Operating Expenses (II) | | | 895.00 | |
GG - OPERATING RESULT (I - II) | | | 7 172.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 664.00 | |
GP Total financial income (V) | | | 664.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 664.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 836.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15.00 | | | 15.00 |
HD Total exceptional income (VII) | 15.00 | | | 15.00 |
HF Exceptional expenses on capital transactions | 15.00 | | | 15.00 |
HH Total exceptional expenses (VIII) | 15.00 | | | 15.00 |
HK Income tax | 1 372.00 | 8 831.00 | | 1 372.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 747.00 | 19 871.00 | | 8 747.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 283.00 | 9 804.00 | | 2 283.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 464.00 | 10 066.00 | | 6 464.00 |
| |
| 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 | 6 166.00 | | 647.00 | 6 166.00 |
I3 DECREASES Total Financial Fixed Assets | | 15.00 | 6 799.00 | |
I4 DECREASES Grand Total | | 15.00 | 6 799.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 166.00 | | 647.00 | 6 166.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 4 690.00 | | | 4 690.00 |
7B Total provisions for depreciation | 4 690.00 | | | 4 690.00 |
7C Grand total | 4 690.00 | | | 4 690.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UP Loans | 4 619.00 | 4 619.00 | | 4 619.00 |
VC Group and associates | 164 440.00 | 164 440.00 | | 164 440.00 |
VG Loans with a maturity of up to one year at origin | 862.00 | 862.00 | | 862.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 169 059.00 | 169 059.00 | | 169 059.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 862.00 | 862.00 | | 862.00 |
