| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 713.00 | 3 771.00 | 941.00 | 4 713.00 |
BJ TOTAL (I) | 14 878.00 | 3 771.00 | 11 107.00 | 14 878.00 |
BZ Other receivables | 4 034.00 | | 4 034.00 | 4 034.00 |
CF Cash and cash equivalents | 17 745.00 | | 17 745.00 | 17 745.00 |
CJ TOTAL (II) | 21 779.00 | | 21 779.00 | 21 779.00 |
CO Grand total (0 to V) | 36 657.00 | 3 771.00 | 32 886.00 | 36 657.00 |
CU Other investments | 10 166.00 | | 10 166.00 | 10 166.00 |
| |
| 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 |
DH Retained earnings | -5 903.00 | 10 410.00 | | -5 903.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 494.00 | -16 314.00 | | 17 494.00 |
DL TOTAL (I) | 14 341.00 | -3 153.00 | | 14 341.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 545.00 | 16 541.00 | | 14 545.00 |
DX Trade payables and related accounts | 3 600.00 | 3 564.00 | | 3 600.00 |
EA Other liabilities | 400.00 | 14 229.00 | | 400.00 |
EC TOTAL (IV) | 18 545.00 | 34 334.00 | | 18 545.00 |
EE Grand total (I to V) | 32 886.00 | 31 181.00 | | 32 886.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 8 865.00 | |
FR Total operating income (I) | | | 8 865.00 | |
FW Other purchases and external expenses | | | 4 263.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 700.00 | |
GF Total Operating Expenses (II) | | | 4 963.00 | |
GG - OPERATING RESULT (I - II) | | | 3 903.00 | |
GH Attributed profit or transferred loss (III) | | | 13 592.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 494.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 150.00 | | | 150.00 |
HD Total exceptional income (VII) | 150.00 | | | 150.00 |
HE Exceptional expenses on management operations | | 35.00 | | |
HF Exceptional expenses on capital transactions | 150.00 | 75.00 | | 150.00 |
HH Total exceptional expenses (VIII) | 150.00 | 110.00 | | 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -110.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 607.00 | 363.00 | | 22 607.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 113.00 | 16 676.00 | | 5 113.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 494.00 | -16 314.00 | | 17 494.00 |
| |
| 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 | 15 028.00 | | | 15 028.00 |
I3 DECREASES Total Financial Fixed Assets | | 150.00 | 10 166.00 | |
I4 DECREASES Grand Total | | 150.00 | 14 878.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 713.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 713.00 | | | 4 713.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 316.00 | | | 10 316.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 071.00 | 700.00 | | 3 071.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 071.00 | 700.00 | | 3 071.00 |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 400.00 | 400.00 | | 400.00 |
VB VAT | 4 034.00 | 4 034.00 | | 4 034.00 |
VI Group and Associates | 14 545.00 | 14 545.00 | | 14 545.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 034.00 | 4 034.00 | | 4 034.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 545.00 | 18 545.00 | | 18 545.00 |
