| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 28 625.00 | | 28 625.00 | 28 625.00 |
BJ TOTAL (I) | 55 635.00 | | 55 635.00 | 55 635.00 |
CF Cash and cash equivalents | 573.00 | | 573.00 | 573.00 |
CJ TOTAL (II) | 573.00 | | 573.00 | 573.00 |
CO Grand total (0 to V) | 56 208.00 | | 56 208.00 | 56 208.00 |
CU Other investments | 27 010.00 | | 27 010.00 | 27 010.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 5 267.00 | 5 267.00 | | 5 267.00 |
DH Retained earnings | 41 753.00 | 42 401.00 | | 41 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 798.00 | 1 452.00 | | -2 798.00 |
DL TOTAL (I) | 52 607.00 | 57 505.00 | | 52 607.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 221.00 | 928.00 | | 2 221.00 |
DX Trade payables and related accounts | 1 380.00 | 1 380.00 | | 1 380.00 |
DY Tax and social security liabilities | | 1 186.00 | | |
EC TOTAL (IV) | 3 601.00 | 3 494.00 | | 3 601.00 |
EE Grand total (I to V) | 56 208.00 | 60 998.00 | | 56 208.00 |
EG Accrued income and payables due within one year | 3 601.00 | 3 494.00 | | 3 601.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 975.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GF Total Operating Expenses (II) | | | 3 132.00 | |
GG - OPERATING RESULT (I - II) | | | -3 132.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 334.00 | |
GP Total financial income (V) | | | 334.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 334.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 798.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 1 186.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 334.00 | 5 306.00 | | 334.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 132.00 | 3 854.00 | | 3 132.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 798.00 | 1 452.00 | | -2 798.00 |
| |
| 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 | 48 901.00 | | 6 734.00 | 48 901.00 |
I3 DECREASES Total Financial Fixed Assets | | | 55 635.00 | |
I4 DECREASES Grand Total | | | 55 635.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 48 901.00 | | 6 734.00 | 48 901.00 |
| |
| 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 |
UL Receivables related to investments | 28 625.00 | 28 625.00 | | 28 625.00 |
VI Group and Associates | 2 221.00 | 2 221.00 | | 2 221.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 625.00 | 28 625.00 | | 28 625.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 601.00 | 3 601.00 | | 3 601.00 |
