| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 400.00 | 268.00 | 2 131.00 | 2 400.00 |
BJ TOTAL (I) | 246 400.00 | 268.00 | 246 131.00 | 246 400.00 |
CF Cash and cash equivalents | 30 996.00 | | 30 996.00 | 30 996.00 |
CJ TOTAL (II) | 30 996.00 | | 30 996.00 | 30 996.00 |
CO Grand total (0 to V) | 277 396.00 | 268.00 | 277 127.00 | 277 396.00 |
CU Other investments | 244 000.00 | | 244 000.00 | 244 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | | | 120 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 674.00 | | | -31 674.00 |
DL TOTAL (I) | 88 325.00 | | | 88 325.00 |
DU Loans and Debts from Credit Institutions (3) | 160 000.00 | | | 160 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 362.00 | | | 20 362.00 |
DX Trade payables and related accounts | 8 440.00 | | | 8 440.00 |
EC TOTAL (IV) | 188 802.00 | | | 188 802.00 |
EE Grand total (I to V) | 277 127.00 | | | 277 127.00 |
EG Accrued income and payables due within one year | 36 095.00 | | | 36 095.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 26 126.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 268.00 | |
GF Total Operating Expenses (II) | | | 26 395.00 | |
GG - OPERATING RESULT (I - II) | | | -26 395.00 | |
GR Interest and similar expenses | | | 5 278.00 | |
GU Total financial expenses (VI) | | | 5 278.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 278.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 674.00 | | | 31 674.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 674.00 | | | -31 674.00 |
| |
| 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 | | | 244 000.00 | |
I4 DECREASES Grand Total | | | 246 400.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 400.00 | |
IO DECREASES Total including other intangible assets | | | 2 400.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 269.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 269.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 20 000.00 | 20 000.00 | | 20 000.00 |
8B Suppliers and Related Accounts | 8 440.00 | 8 440.00 | | 8 440.00 |
8K Other liabilities (including liabilities related to repo transactions) | 362.00 | 362.00 | | 362.00 |
VH Loans with a maturity of more than one year at origin | 160 000.00 | 7 294.00 | 90 032.00 | 160 000.00 |
VJ Loans taken out during the year | 160 000.00 | | | 160 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 188 802.00 | 36 096.00 | 90 032.00 | 188 802.00 |
