| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 102 724.00 | | 102 724.00 | 102 724.00 |
CF Cash and cash equivalents | 5 695.00 | | 5 695.00 | 5 695.00 |
CJ TOTAL (II) | 5 695.00 | | 5 695.00 | 5 695.00 |
CO Grand total (0 to V) | 108 419.00 | | 108 419.00 | 108 419.00 |
CU Other investments | 102 724.00 | | 102 724.00 | 102 724.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -3 531.00 | | | -3 531.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 646.00 | -3 531.00 | | 7 646.00 |
DK Regulated provisions | 539.00 | 231.00 | | 539.00 |
DL TOTAL (I) | 14 654.00 | 6 700.00 | | 14 654.00 |
DU Loans and Debts from Credit Institutions (3) | 43 765.00 | 50 724.00 | | 43 765.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 000.00 | | | 50 000.00 |
EC TOTAL (IV) | 93 765.00 | 50 724.00 | | 93 765.00 |
EE Grand total (I to V) | 108 419.00 | 57 423.00 | | 108 419.00 |
EG Accrued income and payables due within one year | 57 255.00 | 7 233.00 | | 57 255.00 |
EI Including equity loans | 50 000.00 | | | 50 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 321.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FY Salaries and Wages | | | 1 103.00 | |
GF Total Operating Expenses (II) | | | 2 527.00 | |
GG - OPERATING RESULT (I - II) | | | -2 527.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 200.00 | |
GP Total financial income (V) | | | 11 200.00 | |
GR Interest and similar expenses | | | 719.00 | |
GU Total financial expenses (VI) | | | 719.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 481.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 954.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 308.00 | 231.00 | | 308.00 |
HH Total exceptional expenses (VIII) | 308.00 | 231.00 | | 308.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -308.00 | -231.00 | | -308.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 200.00 | | | 11 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 554.00 | 3 531.00 | | 3 554.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 646.00 | -3 531.00 | | 7 646.00 |
| |
| 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 | 51 362.00 | | 51 362.00 | 51 362.00 |
I3 DECREASES Total Financial Fixed Assets | | | 102 724.00 | |
I4 DECREASES Grand Total | | | 102 724.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 51 362.00 | | 51 362.00 | 51 362.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 231.00 | 308.00 | | 231.00 |
7C Grand total | 231.00 | 308.00 | | 231.00 |
UJ - Exceptional | | 308.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 43 765.00 | 7 255.00 | 28 989.00 | 43 765.00 |
VI Group and Associates | 50 000.00 | 50 000.00 | | 50 000.00 |
VK Loans repaid during the year | 6 509.00 | | | 6 509.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 765.00 | 57 255.00 | 28 989.00 | 93 765.00 |
