| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 870.00 | | 9 870.00 | 9 870.00 |
CD Marketable securities | 75.00 | | 75.00 | 75.00 |
CF Cash and cash equivalents | 4 196.00 | | 4 196.00 | 4 196.00 |
CJ TOTAL (II) | 4 271.00 | | 4 271.00 | 4 271.00 |
CO Grand total (0 to V) | 14 141.00 | | 14 141.00 | 14 141.00 |
CU Other investments | 9 870.00 | | 9 870.00 | 9 870.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DG Other reserves | 1 081.00 | | | 1 081.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 463.00 | 1 381.00 | | 3 463.00 |
DL TOTAL (I) | 7 844.00 | 4 381.00 | | 7 844.00 |
DU Loans and Debts from Credit Institutions (3) | 5 636.00 | 7 598.00 | | 5 636.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50.00 | 6.00 | | 50.00 |
DX Trade payables and related accounts | 611.00 | 611.00 | | 611.00 |
EC TOTAL (IV) | 6 297.00 | 8 215.00 | | 6 297.00 |
EE Grand total (I to V) | 14 141.00 | 12 595.00 | | 14 141.00 |
EG Accrued income and payables due within one year | 6 297.00 | 8 215.00 | | 6 297.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 46.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 46.00 | |
GG - OPERATING RESULT (I - II) | | | -46.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 750.00 | |
GP Total financial income (V) | | | 3 750.00 | |
GR Interest and similar expenses | | | 241.00 | |
GU Total financial expenses (VI) | | | 241.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 509.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 463.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 750.00 | 2 500.00 | | 3 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 287.00 | 1 120.00 | | 287.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 463.00 | 1 381.00 | | 3 463.00 |
| |
| 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 | 9 870.00 | | | 9 870.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 870.00 | |
I4 DECREASES Grand Total | | | 9 870.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 870.00 | | | 9 870.00 |
| |
| 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 | 5.00 | 5.00 | | 5.00 |
8B Suppliers and Related Accounts | 611.00 | 611.00 | | 611.00 |
VH Loans with a maturity of more than one year at origin | 5 636.00 | 1 976.00 | 3 660.00 | 5 636.00 |
VI Group and Associates | 46.00 | 46.00 | | 46.00 |
VK Loans repaid during the year | 1 962.00 | | | 1 962.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 297.00 | 2 637.00 | 3 660.00 | 6 297.00 |
