| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 512 180.00 | | 512 180.00 | 512 180.00 |
BZ Other receivables | 720.00 | | 720.00 | 720.00 |
CF Cash and cash equivalents | 98 252.00 | | 98 252.00 | 98 252.00 |
CJ TOTAL (II) | 98 972.00 | | 98 972.00 | 98 972.00 |
CO Grand total (0 to V) | 611 152.00 | | 611 152.00 | 611 152.00 |
CU Other investments | 512 180.00 | | 512 180.00 | 512 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | -3 437.00 | -2 329.00 | | -3 437.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 279.00 | -1 108.00 | | 1 279.00 |
DK Regulated provisions | 755.00 | 515.00 | | 755.00 |
DL TOTAL (I) | 498 596.00 | 497 077.00 | | 498 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112 556.00 | 91 372.00 | | 112 556.00 |
DX Trade payables and related accounts | | 1 200.00 | | |
EC TOTAL (IV) | 112 556.00 | 92 572.00 | | 112 556.00 |
EE Grand total (I to V) | 611 152.00 | 589 649.00 | | 611 152.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 435.00 | |
GF Total Operating Expenses (II) | | | 435.00 | |
GG - OPERATING RESULT (I - II) | | | -435.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 785.00 | |
GP Total financial income (V) | | | 785.00 | |
GR Interest and similar expenses | | | 31.00 | |
GU Total financial expenses (VI) | | | 31.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 754.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 200.00 | | | 1 200.00 |
HD Total exceptional income (VII) | 1 200.00 | | | 1 200.00 |
HG Exceptional depreciation and provisions | 240.00 | 240.00 | | 240.00 |
HH Total exceptional expenses (VIII) | 240.00 | 240.00 | | 240.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 960.00 | -240.00 | | 960.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 985.00 | 807.00 | | 1 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 706.00 | 1 915.00 | | 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 279.00 | -1 108.00 | | 1 279.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 515.00 | 240.00 | | 515.00 |
7C Grand total | 515.00 | 240.00 | | 515.00 |
UJ - Exceptional | | 240.00 | | |
| |
| 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) | 112 556.00 | 112 556.00 | | 112 556.00 |
UX Other trade receivables | 720.00 | 720.00 | | 720.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 720.00 | 720.00 | | 720.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 556.00 | 112 556.00 | | 112 556.00 |
