| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 34 060.00 | | 34 060.00 | 34 060.00 |
CF Cash and cash equivalents | 5 281.00 | | 5 281.00 | 5 281.00 |
CJ TOTAL (II) | 5 281.00 | | 5 281.00 | 5 281.00 |
CO Grand total (0 to V) | 39 341.00 | | 39 341.00 | 39 341.00 |
CU Other investments | 34 060.00 | | 34 060.00 | 34 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 771.00 | | | -2 771.00 |
DK Regulated provisions | 676.00 | | | 676.00 |
DL TOTAL (I) | 2 905.00 | | | 2 905.00 |
DU Loans and Debts from Credit Institutions (3) | 26 900.00 | | | 26 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 536.00 | | | 9 536.00 |
EC TOTAL (IV) | 36 436.00 | | | 36 436.00 |
EE Grand total (I to V) | 39 341.00 | | | 39 341.00 |
EI Including equity loans | 9 536.00 | | | 9 536.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 845.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 676.00 | |
GF Total Operating Expenses (II) | | | 2 521.00 | |
GG - OPERATING RESULT (I - II) | | | -2 521.00 | |
GR Interest and similar expenses | | | 250.00 | |
GU Total financial expenses (VI) | | | 250.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -250.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 771.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 771.00 | | | 2 771.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 771.00 | | | -2 771.00 |
| |
| 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 | | | 34 060.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 34 060.00 | |
I4 DECREASES Grand Total | | | 34 060.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 34 060.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 676.00 | | |
7C Grand total | | 676.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VG Loans with a maturity of up to one year at origin | 26 900.00 | 4 175.00 | 22 725.00 | 26 900.00 |
VI Group and Associates | 9 536.00 | 9 536.00 | | 9 536.00 |
VJ Loans taken out during the year | 30 000.00 | | | 30 000.00 |
VK Loans repaid during the year | 3 100.00 | | | 3 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 436.00 | 13 711.00 | 22 725.00 | 36 436.00 |
