| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 42 299.00 | | 42 299.00 | 42 299.00 |
CF Cash and cash equivalents | 5 387.00 | | 5 387.00 | 5 387.00 |
CJ TOTAL (II) | 5 387.00 | | 5 387.00 | 5 387.00 |
CO Grand total (0 to V) | 47 685.00 | | 47 685.00 | 47 685.00 |
CU Other investments | 42 299.00 | | 42 299.00 | 42 299.00 |
| |
| 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 | | 50.00 |
DG Other reserves | 9 877.00 | 4 208.00 | | 9 877.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 538.00 | 5 668.00 | | 5 538.00 |
DK Regulated provisions | 605.00 | 373.00 | | 605.00 |
DL TOTAL (I) | 16 570.00 | 10 800.00 | | 16 570.00 |
DU Loans and Debts from Credit Institutions (3) | 29 706.00 | 36 063.00 | | 29 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 629.00 | 74.00 | | 629.00 |
DX Trade payables and related accounts | 780.00 | 480.00 | | 780.00 |
EC TOTAL (IV) | 31 115.00 | 36 617.00 | | 31 115.00 |
EE Grand total (I to V) | 47 685.00 | 47 416.00 | | 47 685.00 |
EG Accrued income and payables due within one year | 7 811.00 | 6 911.00 | | 7 811.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 911.00 | |
GF Total Operating Expenses (II) | | | 911.00 | |
GG - OPERATING RESULT (I - II) | | | -911.00 | |
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 | | | 311.00 | |
GU Total financial expenses (VI) | | | 311.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 682.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 771.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 43.00 | | | 43.00 |
HD Total exceptional income (VII) | 43.00 | | | 43.00 |
HF Exceptional expenses on capital transactions | 43.00 | | | 43.00 |
HG Exceptional depreciation and provisions | 233.00 | 233.00 | | 233.00 |
HH Total exceptional expenses (VIII) | 276.00 | 233.00 | | 276.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -233.00 | -233.00 | | -233.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 036.00 | 6 993.00 | | 7 036.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 498.00 | 1 325.00 | | 1 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 538.00 | 5 668.00 | | 5 538.00 |
| |
| 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 | 42 342.00 | | | 42 342.00 |
I3 DECREASES Total Financial Fixed Assets | | 43.00 | 42 299.00 | |
I4 DECREASES Grand Total | | 43.00 | 42 299.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 42 342.00 | | | 42 342.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 373.00 | 233.00 | | 373.00 |
7C Grand total | 373.00 | 233.00 | | 373.00 |
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 | 780.00 | 780.00 | | 780.00 |
VH Loans with a maturity of more than one year at origin | 29 706.00 | 6 402.00 | 23 304.00 | 29 706.00 |
VI Group and Associates | 629.00 | 629.00 | | 629.00 |
VK Loans repaid during the year | 6 357.00 | | | 6 357.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 115.00 | 7 811.00 | 23 304.00 | 31 115.00 |
