| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 74 900.00 | | 74 900.00 | 74 900.00 |
CF Cash and cash equivalents | 11 210.00 | | 11 210.00 | 11 210.00 |
CJ TOTAL (II) | 11 210.00 | | 11 210.00 | 11 210.00 |
CO Grand total (0 to V) | 86 110.00 | | 86 110.00 | 86 110.00 |
CU Other investments | 74 900.00 | | 74 900.00 | 74 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 30 031.00 | 16 725.00 | | 30 031.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 232.00 | 13 305.00 | | 13 232.00 |
DL TOTAL (I) | 70 764.00 | 57 531.00 | | 70 764.00 |
DU Loans and Debts from Credit Institutions (3) | 13 316.00 | 24 608.00 | | 13 316.00 |
DV Miscellaneous Loans and Financial Debts (4) | 820.00 | 820.00 | | 820.00 |
EA Other liabilities | 1 210.00 | 1 210.00 | | 1 210.00 |
EC TOTAL (IV) | 15 346.00 | 26 638.00 | | 15 346.00 |
EE Grand total (I to V) | 86 110.00 | 84 169.00 | | 86 110.00 |
EG Accrued income and payables due within one year | 13 438.00 | 12 545.00 | | 13 438.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 401.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
GF Total Operating Expenses (II) | | | 1 580.00 | |
GG - OPERATING RESULT (I - II) | | | -1 580.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 980.00 | |
GP Total financial income (V) | | | 14 980.00 | |
GR Interest and similar expenses | | | 166.00 | |
GU Total financial expenses (VI) | | | 166.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 813.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 232.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 980.00 | 15 067.00 | | 14 980.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 747.00 | 1 761.00 | | 1 747.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 232.00 | 13 305.00 | | 13 232.00 |
| |
| 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 | 74 900.00 | | | 74 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 74 900.00 | |
I4 DECREASES Grand Total | | | 74 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 74 900.00 | | | 74 900.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 2 030.00 | 2 030.00 | | 2 030.00 |
VH Loans with a maturity of more than one year at origin | 13 316.00 | 11 409.00 | 1 908.00 | 13 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 346.00 | 13 439.00 | 1 908.00 | 15 346.00 |
