| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 270.00 | 4 270.00 | | 4 270.00 |
BJ TOTAL (I) | 85 516.00 | 28 311.00 | 57 205.00 | 85 516.00 |
BZ Other receivables | 259.00 | | 259.00 | 259.00 |
CF Cash and cash equivalents | 17 013.00 | | 17 013.00 | 17 013.00 |
CJ TOTAL (II) | 17 272.00 | | 17 272.00 | 17 272.00 |
CO Grand total (0 to V) | 102 788.00 | 28 311.00 | 74 478.00 | 102 788.00 |
CU Other investments | 81 246.00 | 24 040.00 | 57 205.00 | 81 246.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -11 965.00 | -10 376.00 | | -11 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 533.00 | -1 590.00 | | 12 533.00 |
DL TOTAL (I) | 55 568.00 | 43 035.00 | | 55 568.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 360.00 | 15 860.00 | | 17 360.00 |
DX Trade payables and related accounts | 1 536.00 | 1 600.00 | | 1 536.00 |
DY Tax and social security liabilities | 14.00 | 14.00 | | 14.00 |
EC TOTAL (IV) | 18 910.00 | 17 474.00 | | 18 910.00 |
EE Grand total (I to V) | 74 478.00 | 60 509.00 | | 74 478.00 |
EG Accrued income and payables due within one year | 18 910.00 | 17 474.00 | | 18 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 392.00 | |
GF Total Operating Expenses (II) | | | 1 392.00 | |
GG - OPERATING RESULT (I - II) | | | -1 392.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 500.00 | |
GP Total financial income (V) | | | 14 500.00 | |
GQ Financial allocations to depreciation and provisions | | | 575.00 | |
GU Total financial expenses (VI) | | | 575.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 925.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 500.00 | | | 14 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 967.00 | 1 590.00 | | 1 967.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 533.00 | -1 590.00 | | 12 533.00 |
| |
| 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 | 85 516.00 | | | 85 516.00 |
I3 DECREASES Total Financial Fixed Assets | | | 81 246.00 | |
I4 DECREASES Grand Total | | | 85 516.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 270.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 270.00 | | | 4 270.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 81 246.00 | | | 81 246.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 23 465.00 | 575.00 | | 23 465.00 |
5Z Total provisions for risks and expenses | 259.00 | 25.00 | | 259.00 |
| |
| 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 | 1 536.00 | 1 536.00 | | 1 536.00 |
VB VAT | 259.00 | 259.00 | | 259.00 |
VI Group and Associates | 17 360.00 | 17 360.00 | | 17 360.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 259.00 | 259.00 | | 259.00 |
VW VAT | 14.00 | 14.00 | | 14.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 910.00 | 18 910.00 | | 18 910.00 |
