| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 37 300.00 | | 37 300.00 | 37 300.00 |
BX Customers and related accounts | 918.00 | | 918.00 | 918.00 |
CF Cash and cash equivalents | 9 858.00 | | 9 858.00 | 9 858.00 |
CJ TOTAL (II) | 10 776.00 | | 10 776.00 | 10 776.00 |
CO Grand total (0 to V) | 48 076.00 | | 48 076.00 | 48 076.00 |
CU Other investments | 37 300.00 | | 37 300.00 | 37 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 100.00 | | | 35 100.00 |
DD Legal reserve (1) | 103.00 | | | 103.00 |
DH Retained earnings | 2 684.00 | | | 2 684.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 510.00 | | | -3 510.00 |
DK Regulated provisions | 1 742.00 | | | 1 742.00 |
DL TOTAL (I) | 36 118.00 | | | 36 118.00 |
DU Loans and Debts from Credit Institutions (3) | 9 659.00 | | | 9 659.00 |
DX Trade payables and related accounts | 1 380.00 | | | 1 380.00 |
EA Other liabilities | 919.00 | | | 919.00 |
EC TOTAL (IV) | 11 958.00 | | | 11 958.00 |
EE Grand total (I to V) | 48 076.00 | | | 48 076.00 |
EG Accrued income and payables due within one year | 10 566.00 | | | 10 566.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 747.00 | |
GF Total Operating Expenses (II) | | | 1 747.00 | |
GG - OPERATING RESULT (I - II) | | | -1 747.00 | |
GR Interest and similar expenses | | | 255.00 | |
GU Total financial expenses (VI) | | | 255.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -255.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 49.00 | | | 49.00 |
HD Total exceptional income (VII) | 49.00 | | | 49.00 |
HE Exceptional expenses on management operations | 918.00 | | | 918.00 |
HG Exceptional depreciation and provisions | 640.00 | | | 640.00 |
HH Total exceptional expenses (VIII) | 1 558.00 | | | 1 558.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 509.00 | | | -1 509.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49.00 | | | 49.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 560.00 | | | 3 560.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 510.00 | | | -3 510.00 |
| |
| 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 | 47 223.00 | | | 47 223.00 |
I3 DECREASES Total Financial Fixed Assets | | | 37 300.00 | |
I4 DECREASES Grand Total | | | 37 300.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 47 223.00 | | | 47 223.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 102.00 | 640.00 | | 1 102.00 |
7C Grand total | 1 102.00 | 640.00 | | 1 102.00 |
UJ - Exceptional | | 640.00 | | |
| |
| 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 | 1 380.00 | 1 380.00 | | 1 380.00 |
8K Other liabilities (including liabilities related to repo transactions) | 918.00 | 918.00 | | 918.00 |
UX Other trade receivables | 918.00 | 918.00 | | 918.00 |
VH Loans with a maturity of more than one year at origin | 9 659.00 | 8 267.00 | 1 392.00 | 9 659.00 |
VK Loans repaid during the year | 8 119.00 | | | 8 119.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 918.00 | 918.00 | | 918.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 958.00 | 10 566.00 | 1 392.00 | 11 958.00 |
