| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 60 515.00 | | 60 515.00 | 60 515.00 |
CF Cash and cash equivalents | 4 132.00 | | 4 132.00 | 4 132.00 |
CJ TOTAL (II) | 4 132.00 | | 4 132.00 | 4 132.00 |
CO Grand total (0 to V) | 64 648.00 | | 64 648.00 | 64 648.00 |
CU Other investments | 60 500.00 | | 60 500.00 | 60 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 953.00 | | | 3 953.00 |
DK Regulated provisions | 994.00 | | | 994.00 |
DL TOTAL (I) | 5 947.00 | | | 5 947.00 |
DU Loans and Debts from Credit Institutions (3) | 48 542.00 | | | 48 542.00 |
DW Advances and down payments received on current orders | 9 000.00 | | | 9 000.00 |
DX Trade payables and related accounts | 1 159.00 | | | 1 159.00 |
EC TOTAL (IV) | 58 701.00 | | | 58 701.00 |
EE Grand total (I to V) | 64 648.00 | | | 64 648.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 5 434.00 | |
FX Taxes, duties, and similar payments | | | 1 572.00 | |
GF Total Operating Expenses (II) | | | 7 006.00 | |
GG - OPERATING RESULT (I - II) | | | -7 006.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 000.00 | |
GP Total financial income (V) | | | 13 000.00 | |
GR Interest and similar expenses | | | 1 048.00 | |
GU Total financial expenses (VI) | | | 1 048.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 952.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 947.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 994.00 | | | 994.00 |
HH Total exceptional expenses (VIII) | 994.00 | | | 994.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -994.00 | | | -994.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 001.00 | | | 13 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 047.00 | | | 9 047.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 953.00 | | | 3 953.00 |
| |
| 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 | | | 60 515.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 60 515.00 | |
I4 DECREASES Grand Total | | | 60 515.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 60 515.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 994.00 | | |
7C Grand total | | 994.00 | | |
UJ - Exceptional | | 994.00 | | |
| |
| 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 | 1 159.00 | 1 159.00 | | 1 159.00 |
VH Loans with a maturity of more than one year at origin | 48 542.00 | 8 193.00 | 32 137.00 | 48 542.00 |
VI Group and Associates | 9 000.00 | 9 000.00 | | 9 000.00 |
VJ Loans taken out during the year | 56 000.00 | | | 56 000.00 |
VK Loans repaid during the year | 7 792.00 | | | 7 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 701.00 | 18 353.00 | 32 137.00 | 58 701.00 |
