| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 29 667.00 | | 29 667.00 | 29 667.00 |
CF Cash and cash equivalents | 43 531.00 | | 43 531.00 | 43 531.00 |
CH Prepaid expenses | 389.00 | | 389.00 | 389.00 |
CJ TOTAL (II) | 43 920.00 | | 43 920.00 | 43 920.00 |
CO Grand total (0 to V) | 73 587.00 | | 73 587.00 | 73 587.00 |
CU Other investments | 29 667.00 | | 29 667.00 | 29 667.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 000.00 | 46 000.00 | | 46 000.00 |
DB Share, merger, contribution premiums, etc. | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 4 600.00 | 4 600.00 | | 4 600.00 |
DH Retained earnings | 9 758.00 | 1 449.00 | | 9 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 248.00 | 8 308.00 | | 11 248.00 |
DL TOTAL (I) | 72 605.00 | 61 358.00 | | 72 605.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47.00 | 47.00 | | 47.00 |
EA Other liabilities | 935.00 | 935.00 | | 935.00 |
EC TOTAL (IV) | 982.00 | 982.00 | | 982.00 |
EE Grand total (I to V) | 73 587.00 | 62 339.00 | | 73 587.00 |
EG Accrued income and payables due within one year | 982.00 | 982.00 | | 982.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 438.00 | |
GF Total Operating Expenses (II) | | | 1 438.00 | |
GG - OPERATING RESULT (I - II) | | | -1 438.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 686.00 | |
GP Total financial income (V) | | | 12 686.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 686.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 248.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 686.00 | 9 758.00 | | 12 686.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 438.00 | 1 450.00 | | 1 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 248.00 | 8 308.00 | | 11 248.00 |
| |
| 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 | 28 692.00 | | 975.00 | 28 692.00 |
I3 DECREASES Total Financial Fixed Assets | | | 29 667.00 | |
I4 DECREASES Grand Total | | | 29 667.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 692.00 | | 975.00 | 28 692.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 47.00 | 47.00 | | 47.00 |
8K Other liabilities (including liabilities related to repo transactions) | 935.00 | 935.00 | | 935.00 |
VS Prepaid expenses | 389.00 | 389.00 | | 389.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 389.00 | 389.00 | | 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 982.00 | 982.00 | | 982.00 |
