| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 289.00 | 1 289.00 | | 1 289.00 |
BJ TOTAL (I) | 245 289.00 | 1 289.00 | 244 000.00 | 245 289.00 |
BZ Other receivables | 2 732.00 | | 2 732.00 | 2 732.00 |
CF Cash and cash equivalents | 18 364.00 | | 18 364.00 | 18 364.00 |
CJ TOTAL (II) | 21 097.00 | | 21 097.00 | 21 097.00 |
CO Grand total (0 to V) | 266 386.00 | 1 289.00 | 265 097.00 | 266 386.00 |
CU Other investments | 244 000.00 | | 244 000.00 | 244 000.00 |
| |
| 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 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 120 799.00 | 131 299.00 | | 120 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 599.00 | 1 200.00 | | 8 599.00 |
DL TOTAL (I) | 140 398.00 | 143 499.00 | | 140 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122 975.00 | 122 975.00 | | 122 975.00 |
DX Trade payables and related accounts | 1 723.00 | 1 969.00 | | 1 723.00 |
DY Tax and social security liabilities | | 461.00 | | |
EA Other liabilities | | 1 189.00 | | |
EC TOTAL (IV) | 124 698.00 | 126 594.00 | | 124 698.00 |
EE Grand total (I to V) | 265 097.00 | 270 093.00 | | 265 097.00 |
EG Accrued income and payables due within one year | 124 698.00 | 126 594.00 | | 124 698.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 503.00 | |
FR Total operating income (I) | | | 503.00 | |
FW Other purchases and external expenses | | | 2 393.00 | |
FX Taxes, duties, and similar payments | | | 1 226.00 | |
GF Total Operating Expenses (II) | | | 3 619.00 | |
GG - OPERATING RESULT (I - II) | | | -3 116.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 715.00 | |
GP Total financial income (V) | | | 11 715.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 715.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 218.00 | 4 351.00 | | 12 218.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 619.00 | 3 151.00 | | 3 619.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 599.00 | 1 200.00 | | 8 599.00 |
| |
| 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 | 245 289.00 | | | 245 289.00 |
I3 DECREASES Total Financial Fixed Assets | | | 244 000.00 | |
I4 DECREASES Grand Total | | | 245 289.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 289.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 289.00 | | | 1 289.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 244 000.00 | | | 244 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 289.00 | | | 1 289.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 289.00 | | | 1 289.00 |
| |
| 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 | 1 723.00 | 1 723.00 | | 1 723.00 |
VB VAT | 1 936.00 | 1 936.00 | | 1 936.00 |
VI Group and Associates | 122 975.00 | 122 975.00 | | 122 975.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 797.00 | 797.00 | | 797.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 732.00 | 2 732.00 | | 2 732.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 698.00 | 124 698.00 | | 124 698.00 |
