| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 500.00 | 1 500.00 | | 1 500.00 |
BJ TOTAL (I) | 52 900.00 | 2 900.00 | 50 000.00 | 52 900.00 |
BZ Other receivables | 1 250.00 | | 1 250.00 | 1 250.00 |
CJ TOTAL (II) | 1 250.00 | | 1 250.00 | 1 250.00 |
CO Grand total (0 to V) | 54 150.00 | 2 900.00 | 51 250.00 | 54 150.00 |
CU Other investments | 51 400.00 | 1 400.00 | 50 000.00 | 51 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -17 924.00 | -18 224.00 | | -17 924.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -163.00 | 299.00 | | -163.00 |
DL TOTAL (I) | 21 912.00 | 22 075.00 | | 21 912.00 |
DU Loans and Debts from Credit Institutions (3) | | 405.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 28 988.00 | 28 419.00 | | 28 988.00 |
EA Other liabilities | 350.00 | 350.00 | | 350.00 |
EC TOTAL (IV) | 29 338.00 | 29 174.00 | | 29 338.00 |
EE Grand total (I to V) | 51 250.00 | 51 250.00 | | 51 250.00 |
EG Accrued income and payables due within one year | 29 338.00 | 29 174.00 | | 29 338.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 405.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 663.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 663.00 | |
GG - OPERATING RESULT (I - II) | | | -663.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -663.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 500.00 | | | 500.00 |
HD Total exceptional income (VII) | 500.00 | | | 500.00 |
HE Exceptional expenses on management operations | | 83.00 | | |
HH Total exceptional expenses (VIII) | | 83.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 500.00 | -83.00 | | 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 500.00 | 1 257.00 | | 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 663.00 | 957.00 | | 663.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -163.00 | 299.00 | | -163.00 |
| |
| 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 | 60 828.00 | | | 60 828.00 |
I3 DECREASES Total Financial Fixed Assets | | | 52 900.00 | |
I4 DECREASES Grand Total | | 7 928.00 | 52 900.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 928.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 928.00 | | | 7 928.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 52 900.00 | | | 52 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 928.00 | | 7 928.00 | 7 928.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 928.00 | | 7 928.00 | 7 928.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 350.00 | 350.00 | | 350.00 |
UL Receivables related to investments | 1 500.00 | 1 500.00 | | 1 500.00 |
VI Group and Associates | 28 988.00 | 28 988.00 | | 28 988.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 250.00 | 1 250.00 | | 1 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 750.00 | 2 750.00 | | 2 750.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 338.00 | 29 338.00 | | 29 338.00 |
