| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 34 375.00 | 477.00 | 33 898.00 | 34 375.00 |
BJ TOTAL (I) | 104 375.00 | 477.00 | 103 898.00 | 104 375.00 |
BZ Other receivables | 30 603.00 | | 30 603.00 | 30 603.00 |
CF Cash and cash equivalents | 30 000.00 | | 30 000.00 | 30 000.00 |
CJ TOTAL (II) | 60 603.00 | | 60 603.00 | 60 603.00 |
CO Grand total (0 to V) | 164 978.00 | 477.00 | 164 501.00 | 164 978.00 |
CU Other investments | 70 000.00 | | 70 000.00 | 70 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -477.00 | | | -477.00 |
DL TOTAL (I) | 99 523.00 | | | 99 523.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 000.00 | | | 30 000.00 |
DX Trade payables and related accounts | 28 978.00 | | | 28 978.00 |
DZ Fixed asset liabilities and related accounts | 6 000.00 | | | 6 000.00 |
EC TOTAL (IV) | 64 978.00 | | | 64 978.00 |
EE Grand total (I to V) | 164 501.00 | | | 164 501.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
GA Operating Expenses - Depreciation and Amortization | | | 477.00 | |
GF Total Operating Expenses (II) | | | 477.00 | |
GG - OPERATING RESULT (I - II) | | | -477.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 477.00 | | | 477.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -477.00 | | | -477.00 |
| |
| 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 | | | 104 375.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 34 375.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 70 000.00 | |
I4 DECREASES Grand Total | | | 104 375.00 | |
IN DECREASES Start-up, development, or research expenses | | | 34 375.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 70 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 477.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 477.00 | | |
| |
| 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 | 28 978.00 | 28 978.00 | | 28 978.00 |
8J Fixed Asset Liabilities and Related Accounts | 6 000.00 | 6 000.00 | | 6 000.00 |
VB VAT | 6 685.00 | | | 6 685.00 |
VI Group and Associates | 30 000.00 | | | 30 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 918.00 | | | 23 918.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 603.00 | 30 603.00 | | 30 603.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 978.00 | 34 978.00 | | 64 978.00 |
