| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 224.00 | | 224.00 | 224.00 |
BJ TOTAL (I) | 100 224.00 | | 100 224.00 | 100 224.00 |
CF Cash and cash equivalents | 20 527.00 | | 20 527.00 | 20 527.00 |
CJ TOTAL (II) | 20 527.00 | | 20 527.00 | 20 527.00 |
CO Grand total (0 to V) | 120 751.00 | | 120 751.00 | 120 751.00 |
CU Other investments | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DD Legal reserve (1) | 250.00 | 250.00 | | 250.00 |
DG Other reserves | 14 851.00 | 3 090.00 | | 14 851.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 806.00 | 11 761.00 | | 15 806.00 |
DL TOTAL (I) | 33 407.00 | 17 601.00 | | 33 407.00 |
DU Loans and Debts from Credit Institutions (3) | 65 554.00 | 78 273.00 | | 65 554.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 201.00 | 20 201.00 | | 20 201.00 |
DX Trade payables and related accounts | 1 590.00 | 1 590.00 | | 1 590.00 |
EC TOTAL (IV) | 87 345.00 | 100 064.00 | | 87 345.00 |
EE Grand total (I to V) | 120 751.00 | 117 664.00 | | 120 751.00 |
EG Accrued income and payables due within one year | 15 150.00 | 15 142.00 | | 15 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 30.00 | |
FR Total operating income (I) | | | 30.00 | |
FW Other purchases and external expenses | | | 4 084.00 | |
FX Taxes, duties, and similar payments | | | 321.00 | |
FZ Social Security Contributions | | | 916.00 | |
GF Total Operating Expenses (II) | | | 5 321.00 | |
GG - OPERATING RESULT (I - II) | | | -5 291.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 224.00 | |
GP Total financial income (V) | | | 22 224.00 | |
GR Interest and similar expenses | | | 1 127.00 | |
GU Total financial expenses (VI) | | | 1 127.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 097.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 806.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 25.00 | | |
HH Total exceptional expenses (VIII) | | 25.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -25.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 254.00 | 16 118.00 | | 22 254.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 448.00 | 4 358.00 | | 6 448.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 806.00 | 11 761.00 | | 15 806.00 |
| |
| 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 | 100 118.00 | | 106.00 | 100 118.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100 224.00 | |
I4 DECREASES Grand Total | | | 100 224.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 118.00 | | 106.00 | 100 118.00 |
| |
| 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 | 20 201.00 | 201.00 | 20 000.00 | 20 201.00 |
8B Suppliers and Related Accounts | 1 590.00 | 1 590.00 | | 1 590.00 |
UL Receivables related to investments | 224.00 | 224.00 | | 224.00 |
VG Loans with a maturity of up to one year at origin | 631.00 | 631.00 | | 631.00 |
VH Loans with a maturity of more than one year at origin | 64 922.00 | 12 727.00 | 52 195.00 | 64 922.00 |
VK Loans repaid during the year | 12 601.00 | | | 12 601.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 224.00 | 224.00 | | 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 345.00 | 15 150.00 | 72 195.00 | 87 345.00 |
