| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 42 712.00 | | 42 712.00 | 42 712.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 976.00 | | 3 976.00 | 3 976.00 |
CJ TOTAL (II) | 3 976.00 | | 3 976.00 | 3 976.00 |
CO Grand total (0 to V) | 46 688.00 | | 46 688.00 | 46 688.00 |
CU Other investments | 42 712.00 | | 42 712.00 | 42 712.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | | | 50.00 |
DG Other reserves | 3 349.00 | | | 3 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 329.00 | 3 399.00 | | 5 329.00 |
DK Regulated provisions | 373.00 | 140.00 | | 373.00 |
DL TOTAL (I) | 9 601.00 | 4 039.00 | | 9 601.00 |
DU Loans and Debts from Credit Institutions (3) | 34 516.00 | 40 489.00 | | 34 516.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 091.00 | 2 091.00 | | 2 091.00 |
DX Trade payables and related accounts | 480.00 | 480.00 | | 480.00 |
EC TOTAL (IV) | 37 087.00 | 43 060.00 | | 37 087.00 |
EE Grand total (I to V) | 46 688.00 | 47 100.00 | | 46 688.00 |
EG Accrued income and payables due within one year | 8 606.00 | 8 544.00 | | 8 606.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 036.00 | |
GF Total Operating Expenses (II) | | | 1 036.00 | |
GG - OPERATING RESULT (I - II) | | | -1 036.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 993.00 | |
GP Total financial income (V) | | | 6 993.00 | |
GR Interest and similar expenses | | | 395.00 | |
GU Total financial expenses (VI) | | | 395.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 598.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 562.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 233.00 | 140.00 | | 233.00 |
HH Total exceptional expenses (VIII) | 233.00 | 140.00 | | 233.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -233.00 | -140.00 | | -233.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 993.00 | 6 993.00 | | 6 993.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 664.00 | 3 594.00 | | 1 664.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 329.00 | 3 399.00 | | 5 329.00 |
| |
| 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 | 42 242.00 | | 470.00 | 42 242.00 |
I3 DECREASES Total Financial Fixed Assets | | | 42 712.00 | |
I4 DECREASES Grand Total | | | 42 712.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 42 242.00 | | 470.00 | 42 242.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 140.00 | 233.00 | | 140.00 |
7C Grand total | 140.00 | 233.00 | | 140.00 |
UJ - Exceptional | | 233.00 | | |
| |
| 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 | 480.00 | 480.00 | | 480.00 |
VH Loans with a maturity of more than one year at origin | 34 516.00 | 6 036.00 | 24 780.00 | 34 516.00 |
VI Group and Associates | 2 091.00 | 2 091.00 | | 2 091.00 |
VK Loans repaid during the year | 5 973.00 | | | 5 973.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 087.00 | 8 606.00 | 24 780.00 | 37 087.00 |
