| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 560.00 | 79.00 | 1 481.00 | 1 560.00 |
BJ TOTAL (I) | 340 869.00 | 79.00 | 340 790.00 | 340 869.00 |
BZ Other receivables | 512.00 | | 512.00 | 512.00 |
CF Cash and cash equivalents | 33 529.00 | | 33 529.00 | 33 529.00 |
CJ TOTAL (II) | 34 041.00 | | 34 041.00 | 34 041.00 |
CO Grand total (0 to V) | 374 910.00 | 79.00 | 374 831.00 | 374 910.00 |
CU Other investments | 339 309.00 | | 339 309.00 | 339 309.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 250.00 | | | 3 250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 683.00 | | | -1 683.00 |
DK Regulated provisions | 82.00 | | | 82.00 |
DL TOTAL (I) | 1 649.00 | | | 1 649.00 |
DU Loans and Debts from Credit Institutions (3) | 340 086.00 | | | 340 086.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 872.00 | | | 1 872.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
EA Other liabilities | 30 024.00 | | | 30 024.00 |
EC TOTAL (IV) | 373 183.00 | | | 373 183.00 |
EE Grand total (I to V) | 374 831.00 | | | 374 831.00 |
EG Accrued income and payables due within one year | 80 841.00 | | | 80 841.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 436.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 79.00 | |
GF Total Operating Expenses (II) | | | 1 515.00 | |
GG - OPERATING RESULT (I - II) | | | -1 515.00 | |
GR Interest and similar expenses | | | 86.00 | |
GU Total financial expenses (VI) | | | 86.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -86.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 601.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 82.00 | | | 82.00 |
HH Total exceptional expenses (VIII) | 82.00 | | | 82.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -82.00 | | | -82.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 683.00 | | | 1 683.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 683.00 | | | -1 683.00 |
| |
| 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 | | | 340 869.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 560.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 339 309.00 | |
I4 DECREASES Grand Total | | | 340 869.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 560.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 339 309.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 79.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 79.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 82.00 | | |
7C Grand total | | 82.00 | | |
UJ - Exceptional | | 82.00 | | |
