| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 031.00 | 152.00 | 1 879.00 | 2 031.00 |
BJ TOTAL (I) | 1 111 483.00 | 152.00 | 1 111 331.00 | 1 111 483.00 |
CF Cash and cash equivalents | 84 745.00 | | 84 745.00 | 84 745.00 |
CH Prepaid expenses | 813.00 | | 813.00 | 813.00 |
CJ TOTAL (II) | 85 558.00 | | 85 558.00 | 85 558.00 |
CO Grand total (0 to V) | 1 197 041.00 | 152.00 | 1 196 889.00 | 1 197 041.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 360 000.00 | | | 360 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 373.00 | | | -7 373.00 |
DK Regulated provisions | 806.00 | | | 806.00 |
DL TOTAL (I) | 353 433.00 | | | 353 433.00 |
DU Loans and Debts from Credit Institutions (3) | 700 704.00 | | | 700 704.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 500.00 | | | 50 500.00 |
DX Trade payables and related accounts | 5 400.00 | | | 5 400.00 |
DZ Fixed asset liabilities and related accounts | 86 852.00 | | | 86 852.00 |
EC TOTAL (IV) | 843 456.00 | | | 843 456.00 |
EE Grand total (I to V) | 1 196 889.00 | | | 1 196 889.00 |
EG Accrued income and payables due within one year | 152 646.00 | | | 152 646.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 131.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 152.00 | |
GF Total Operating Expenses (II) | | | 5 283.00 | |
GG - OPERATING RESULT (I - II) | | | -5 283.00 | |
GR Interest and similar expenses | | | 1 284.00 | |
GU Total financial expenses (VI) | | | 1 284.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 284.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 806.00 | | | 806.00 |
HH Total exceptional expenses (VIII) | 806.00 | | | 806.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -806.00 | | | -806.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 373.00 | | | 7 373.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 373.00 | | | -7 373.00 |
| |
| 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 | | | 1 111 483.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 2 031.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 109 452.00 | |
I4 DECREASES Grand Total | | | 1 111 483.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 031.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 109 452.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 152.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 152.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 806.00 | | |
7C Grand total | | 806.00 | | |
UJ - Exceptional | | 806.00 | | |
| |
| 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 | 5 400.00 | 5 400.00 | | 5 400.00 |
8J Fixed Asset Liabilities and Related Accounts | 86 852.00 | 86 852.00 | | 86 852.00 |
VH Loans with a maturity of more than one year at origin | 700 704.00 | 9 493.00 | 246 153.00 | 700 704.00 |
VI Group and Associates | 50 500.00 | 50 500.00 | | 50 500.00 |
VJ Loans taken out during the year | 700 000.00 | | | 700 000.00 |
VS Prepaid expenses | 813.00 | | | 813.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 813.00 | 813.00 | | 813.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 843 456.00 | 152 246.00 | 246 153.00 | 843 456.00 |
