| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 171 345.00 | | 171 345.00 | 171 345.00 |
CF Cash and cash equivalents | 17 507.00 | | 17 507.00 | 17 507.00 |
CJ TOTAL (II) | 17 507.00 | | 17 507.00 | 17 507.00 |
CO Grand total (0 to V) | 188 851.00 | | 188 851.00 | 188 851.00 |
CU Other investments | 171 330.00 | | 171 330.00 | 171 330.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 404.00 | | | 14 404.00 |
DK Regulated provisions | 877.00 | | | 877.00 |
DL TOTAL (I) | 16 280.00 | | | 16 280.00 |
DV Miscellaneous Loans and Financial Debts (4) | 171 345.00 | | | 171 345.00 |
DX Trade payables and related accounts | 1 226.00 | | | 1 226.00 |
EC TOTAL (IV) | 172 571.00 | | | 172 571.00 |
EE Grand total (I to V) | 188 851.00 | | | 188 851.00 |
EI Including equity loans | 171 345.00 | | | 171 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 088.00 | |
GF Total Operating Expenses (II) | | | 2 088.00 | |
GG - OPERATING RESULT (I - II) | | | -2 088.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 770.00 | |
GP Total financial income (V) | | | 17 770.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 770.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 402.00 | | | 402.00 |
HG Exceptional depreciation and provisions | 877.00 | | | 877.00 |
HH Total exceptional expenses (VIII) | 1 279.00 | | | 1 279.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 279.00 | | | -1 279.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 770.00 | | | 17 770.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 366.00 | | | 3 366.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 404.00 | | | 14 404.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 171 345.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 171 345.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 877.00 | | |
7C Grand total | | 877.00 | | |
| |
| 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 | 1 226.00 | 1 226.00 | | 1 226.00 |
VI Group and Associates | 171 345.00 | 171 345.00 | | 171 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 571.00 | 172 571.00 | | 172 571.00 |
