| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 277.00 | | 277.00 | 277.00 |
BJ TOTAL (I) | 277.00 | | 277.00 | 277.00 |
CF Cash and cash equivalents | 248 232.00 | | 248 232.00 | 248 232.00 |
CJ TOTAL (II) | 248 232.00 | | 248 232.00 | 248 232.00 |
CN Currency translation adjustments (V) | 1 523.00 | | 1 523.00 | 1 523.00 |
CO Grand total (0 to V) | 250 033.00 | | 250 033.00 | 250 033.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DH Retained earnings | -7 903.00 | | | -7 903.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -69 046.00 | -7 903.00 | | -69 046.00 |
DL TOTAL (I) | 173 051.00 | 242 097.00 | | 173 051.00 |
DP Provisions for Risks | 1 523.00 | | | 1 523.00 |
DR TOTAL (IV) | 1 523.00 | | | 1 523.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 769.00 | | | 65 769.00 |
DX Trade payables and related accounts | 9 690.00 | 7 080.00 | | 9 690.00 |
EC TOTAL (IV) | 75 459.00 | 7 080.00 | | 75 459.00 |
EE Grand total (I to V) | 250 033.00 | 249 177.00 | | 250 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 67 448.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 67 523.00 | |
GG - OPERATING RESULT (I - II) | | | -67 523.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 523.00 | |
GU Total financial expenses (VI) | | | 1 523.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 523.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -69 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 046.00 | 7 903.00 | | 69 046.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -69 046.00 | -7 903.00 | | -69 046.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 277.00 | |
I4 DECREASES Grand Total | | | 277.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | | 1 523.00 | | |
7C Grand total | | 1 523.00 | | |
UG - Financial | | 1 523.00 | | |
| |
| 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 | 9 690.00 | 9 690.00 | | 9 690.00 |
8K Other liabilities (including liabilities related to repo transactions) | 65 769.00 | 65 769.00 | | 65 769.00 |
UT Other financial assets | 277.00 | | | 277.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 277.00 | | 277.00 | 277.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 459.00 | 75 459.00 | | 75 459.00 |
