| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 43 310.00 | 10 325.00 | 32 985.00 | 43 310.00 |
BJ TOTAL (I) | 552 848.00 | 10 325.00 | 542 523.00 | 552 848.00 |
CF Cash and cash equivalents | 56 271.00 | | 56 271.00 | 56 271.00 |
CJ TOTAL (II) | 56 271.00 | | 56 271.00 | 56 271.00 |
CO Grand total (0 to V) | 609 119.00 | 10 325.00 | 598 794.00 | 609 119.00 |
CU Other investments | 509 538.00 | | 509 538.00 | 509 538.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 595.00 | | | -25 595.00 |
DL TOTAL (I) | -5 595.00 | | | -5 595.00 |
DN Conditional advances | 50 000.00 | | | 50 000.00 |
DO TOTAL (II) | 50 000.00 | | | 50 000.00 |
DU Loans and Debts from Credit Institutions (3) | 346 028.00 | | | 346 028.00 |
DV Miscellaneous Loans and Financial Debts (4) | 204 761.00 | | | 204 761.00 |
DX Trade payables and related accounts | 3 600.00 | | | 3 600.00 |
EC TOTAL (IV) | 554 389.00 | | | 554 389.00 |
EE Grand total (I to V) | 598 794.00 | | | 598 794.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 832.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 325.00 | |
GF Total Operating Expenses (II) | | | 22 157.00 | |
GG - OPERATING RESULT (I - II) | | | -22 157.00 | |
GR Interest and similar expenses | | | 3 438.00 | |
GU Total financial expenses (VI) | | | 3 438.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 438.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 595.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 595.00 | | | 25 595.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 595.00 | | | -25 595.00 |
| |
| 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 | | | 552 848.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 43 310.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 509 538.00 | |
I4 DECREASES Grand Total | | | 552 848.00 | |
IN DECREASES Start-up, development, or research expenses | | | 43 310.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 509 538.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 10 325.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 10 325.00 | | |
