| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 55 123.00 | | 55 123.00 | 55 123.00 |
CF Cash and cash equivalents | 4 903.00 | | 4 903.00 | 4 903.00 |
CJ TOTAL (II) | 4 903.00 | | 4 903.00 | 4 903.00 |
CO Grand total (0 to V) | 60 026.00 | | 60 026.00 | 60 026.00 |
CU Other investments | 55 108.00 | | 55 108.00 | 55 108.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 3 215.00 | | | 3 215.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 361.00 | 3 315.00 | | 4 361.00 |
DK Regulated provisions | 1 691.00 | 918.00 | | 1 691.00 |
DL TOTAL (I) | 10 367.00 | 5 232.00 | | 10 367.00 |
DU Loans and Debts from Credit Institutions (3) | 21 748.00 | 25 982.00 | | 21 748.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 042.00 | 26 042.00 | | 26 042.00 |
DX Trade payables and related accounts | 1 836.00 | 1 932.00 | | 1 836.00 |
DY Tax and social security liabilities | 34.00 | 125.00 | | 34.00 |
EC TOTAL (IV) | 49 659.00 | 54 080.00 | | 49 659.00 |
EE Grand total (I to V) | 60 026.00 | 59 312.00 | | 60 026.00 |
EG Accrued income and payables due within one year | 32 311.00 | 32 482.00 | | 32 311.00 |
EI Including equity loans | 26 042.00 | | | 26 042.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 94.00 | |
FR Total operating income (I) | | | 94.00 | |
FW Other purchases and external expenses | | | 2 006.00 | |
FX Taxes, duties, and similar payments | | | 138.00 | |
GF Total Operating Expenses (II) | | | 2 143.00 | |
GG - OPERATING RESULT (I - II) | | | -2 049.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 500.00 | |
GP Total financial income (V) | | | 7 500.00 | |
GR Interest and similar expenses | | | 316.00 | |
GU Total financial expenses (VI) | | | 316.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 184.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 774.00 | 918.00 | | 774.00 |
HH Total exceptional expenses (VIII) | 774.00 | 918.00 | | 774.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -774.00 | -918.00 | | -774.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 594.00 | 7 500.00 | | 7 594.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 232.00 | 4 186.00 | | 3 232.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 361.00 | 3 315.00 | | 4 361.00 |
| |
| 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 | 55 123.00 | | | 55 123.00 |
I3 DECREASES Total Financial Fixed Assets | | | 55 123.00 | |
I4 DECREASES Grand Total | | | 55 123.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 55 123.00 | | | 55 123.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 918.00 | 774.00 | | 918.00 |
7C Grand total | 918.00 | 774.00 | | 918.00 |
UJ - Exceptional | | 774.00 | | |
| |
| 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 | 1 836.00 | 1 836.00 | | 1 836.00 |
VH Loans with a maturity of more than one year at origin | 21 748.00 | 4 400.00 | 17 347.00 | 21 748.00 |
VI Group and Associates | 26 042.00 | 26 042.00 | | 26 042.00 |
VK Loans repaid during the year | 4 217.00 | | | 4 217.00 |
VQ Other Taxes, Duties, and Similar Debts | 34.00 | 34.00 | | 34.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 659.00 | 32 311.00 | 17 347.00 | 49 659.00 |
