| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 60 000.00 | 25 020.00 | 34 980.00 | 60 000.00 |
BD Other fixed assets | 297 970.00 | | 297 970.00 | 297 970.00 |
BJ TOTAL (I) | 1 569 229.00 | 25 020.00 | 1 544 209.00 | 1 569 229.00 |
BZ Other receivables | 9 420.00 | | 9 420.00 | 9 420.00 |
CF Cash and cash equivalents | 297 503.00 | | 297 503.00 | 297 503.00 |
CJ TOTAL (II) | 306 923.00 | | 306 923.00 | 306 923.00 |
CO Grand total (0 to V) | 1 876 152.00 | 25 020.00 | 1 851 132.00 | 1 876 152.00 |
CU Other investments | 1 211 259.00 | | 1 211 259.00 | 1 211 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DH Retained earnings | -49 789.00 | | | -49 789.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -102 422.00 | -49 789.00 | | -102 422.00 |
DL TOTAL (I) | -2 211.00 | 100 211.00 | | -2 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 739 229.00 | | | 1 739 229.00 |
DX Trade payables and related accounts | 113 614.00 | 36 307.00 | | 113 614.00 |
DY Tax and social security liabilities | 500.00 | | | 500.00 |
EC TOTAL (IV) | 1 853 343.00 | 36 307.00 | | 1 853 343.00 |
EE Grand total (I to V) | 1 851 132.00 | 136 518.00 | | 1 851 132.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 500.00 | | 2 500.00 | 2 500.00 |
FJ Net sales | 2 500.00 | | 2 500.00 | 2 500.00 |
FR Total operating income (I) | | | 2 500.00 | |
FW Other purchases and external expenses | | | 107 512.00 | |
FX Taxes, duties, and similar payments | | | 629.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 000.00 | |
GF Total Operating Expenses (II) | | | 120 141.00 | |
GG - OPERATING RESULT (I - II) | | | -117 641.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 395.00 | |
GK Income from other securities and fixed asset receivables | | | 7 825.00 | |
GP Total financial income (V) | | | 15 220.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 220.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -102 422.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 720.00 | | | 17 720.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 141.00 | 49 789.00 | | 120 141.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -102 422.00 | -49 789.00 | | -102 422.00 |
| |
| 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 | 60 000.00 | | 1 509 229.00 | 60 000.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 60 000.00 | | | 60 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 509 229.00 | |
I4 DECREASES Grand Total | | | 1 569 229.00 | |
IN DECREASES Start-up, development, or research expenses | | | 60 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 509 229.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 020.00 | 12 000.00 | | 13 020.00 |
CY DEPRECIATION Start-up, development, or research expenses | 13 020.00 | 12 000.00 | | 13 020.00 |
| |
| 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 | 113 614.00 | 113 614.00 | | 113 614.00 |
VI Group and Associates | 1 739 229.00 | | 1 739 229.00 | 1 739 229.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 420.00 | | | 9 420.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 420.00 | 9 420.00 | | 9 420.00 |
VW VAT | 500.00 | 500.00 | | 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 853 343.00 | 114 114.00 | 1 739 229.00 | 1 853 343.00 |
