| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 51 580.00 | | 51 580.00 | 51 580.00 |
BJ TOTAL (I) | 114 976.00 | 62 416.00 | 52 560.00 | 114 976.00 |
BR Intermediate and finished products | 2 844.00 | | 2 844.00 | 2 844.00 |
BT Goods | 2 864.00 | | 2 864.00 | 2 864.00 |
BX Customers and related accounts | 3 516.00 | | 3 516.00 | 3 516.00 |
BZ Other receivables | 129 113.00 | | 129 113.00 | 129 113.00 |
CF Cash and cash equivalents | 15 009.00 | | 15 009.00 | 15 009.00 |
CJ TOTAL (II) | 153 345.00 | | 153 345.00 | 153 345.00 |
CO Grand total (0 to V) | 268 321.00 | 62 416.00 | 205 905.00 | 268 321.00 |
CU Other investments | 63 396.00 | 62 416.00 | 980.00 | 63 396.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 350.00 | 7 500.00 | | 8 350.00 |
DB Share, merger, contribution premiums, etc. | 6 800.00 | | | 6 800.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 59 191.00 | 59 239.00 | | 59 191.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 210.00 | -47.00 | | 210.00 |
DL TOTAL (I) | 75 301.00 | 67 441.00 | | 75 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122 350.00 | 4 100.00 | | 122 350.00 |
DY Tax and social security liabilities | 1 264.00 | 1 264.00 | | 1 264.00 |
EA Other liabilities | 6 990.00 | 6 990.00 | | 6 990.00 |
EC TOTAL (IV) | 130 604.00 | 12 354.00 | | 130 604.00 |
EE Grand total (I to V) | 205 905.00 | 79 795.00 | | 205 905.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 472.00 | |
FX Taxes, duties, and similar payments | | | 165.00 | |
GF Total Operating Expenses (II) | | | 637.00 | |
GG - OPERATING RESULT (I - II) | | | -637.00 | |
GK Income from other securities and fixed asset receivables | | | 847.00 | |
GP Total financial income (V) | | | 847.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 847.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 210.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 847.00 | 833.00 | | 847.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 636.00 | 881.00 | | 636.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 210.00 | -48.00 | | 210.00 |
| |
| 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 | 114 129.00 | | 847.00 | 114 129.00 |
I3 DECREASES Total Financial Fixed Assets | | | 114 976.00 | |
I4 DECREASES Grand Total | | | 114 976.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 114 129.00 | | 847.00 | 114 129.00 |
| |
| 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) | 6 990.00 | 4 000.00 | 2 990.00 | 6 990.00 |
UP Loans | 51 580.00 | | 51 580.00 | 51 580.00 |
UX Other trade receivables | 3 515.00 | 3 515.00 | | 3 515.00 |
VC Group and associates | 129 112.00 | | 129 112.00 | 129 112.00 |
VI Group and Associates | 122 350.00 | | 122 350.00 | 122 350.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 264.00 | 1 264.00 | | 1 264.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 184 207.00 | 3 515.00 | 180 692.00 | 184 207.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 604.00 | 5 264.00 | 125 340.00 | 130 604.00 |
