| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 613.00 | 218.00 | 2 395.00 | 2 613.00 |
BJ TOTAL (I) | 72 781.00 | 218.00 | 72 563.00 | 72 781.00 |
CF Cash and cash equivalents | 24 925.00 | | 24 925.00 | 24 925.00 |
CJ TOTAL (II) | 24 925.00 | | 24 925.00 | 24 925.00 |
CO Grand total (0 to V) | 97 706.00 | 218.00 | 97 488.00 | 97 706.00 |
CU Other investments | 70 168.00 | | 70 168.00 | 70 168.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 262.00 | | | -4 262.00 |
DL TOTAL (I) | -3 762.00 | | | -3 762.00 |
DU Loans and Debts from Credit Institutions (3) | 70 046.00 | | | 70 046.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 781.00 | | | 27 781.00 |
DX Trade payables and related accounts | 3 424.00 | | | 3 424.00 |
EC TOTAL (IV) | 101 251.00 | | | 101 251.00 |
EE Grand total (I to V) | 97 488.00 | | | 97 488.00 |
EG Accrued income and payables due within one year | 40 781.00 | | | 40 781.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 974.00 | |
FX Taxes, duties, and similar payments | | | 2 032.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 218.00 | |
GF Total Operating Expenses (II) | | | 4 224.00 | |
GG - OPERATING RESULT (I - II) | | | -4 224.00 | |
GR Interest and similar expenses | | | 38.00 | |
GU Total financial expenses (VI) | | | 38.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -38.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 262.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 262.00 | | | 4 262.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 262.00 | | | -4 262.00 |
| |
| 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 | | | 72 781.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 2 613.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 70 168.00 | |
I4 DECREASES Grand Total | | | 72 781.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 613.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 70 168.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 218.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 218.00 | | |
| |
| 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 | 3 424.00 | 3 424.00 | | 3 424.00 |
VH Loans with a maturity of more than one year at origin | 70 046.00 | 9 576.00 | 39 670.00 | 70 046.00 |
VI Group and Associates | 27 781.00 | 27 781.00 | | 27 781.00 |
VJ Loans taken out during the year | 70 000.00 | | | 70 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 251.00 | 40 781.00 | 39 670.00 | 101 251.00 |
