| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 38 547.00 | 38 547.00 | | 38 547.00 |
BJ TOTAL (I) | 1 773 447.00 | 38 547.00 | 1 734 900.00 | 1 773 447.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 22 473.00 | | 22 473.00 | 22 473.00 |
CJ TOTAL (II) | 22 473.00 | | 22 473.00 | 22 473.00 |
CO Grand total (0 to V) | 1 795 919.00 | 38 547.00 | 1 757 373.00 | 1 795 919.00 |
CU Other investments | 1 734 900.00 | | 1 734 900.00 | 1 734 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 406.00 | 60 406.00 | | 60 406.00 |
DB Share, merger, contribution premiums, etc. | 1 616 375.00 | 1 622 415.00 | | 1 616 375.00 |
DD Legal reserve (1) | 6 041.00 | | | 6 041.00 |
DH Retained earnings | -745 818.00 | -753 607.00 | | -745 818.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 346.00 | 7 789.00 | | -8 346.00 |
DL TOTAL (I) | 928 657.00 | 937 003.00 | | 928 657.00 |
DV Miscellaneous Loans and Financial Debts (4) | 824 103.00 | 839 927.00 | | 824 103.00 |
DX Trade payables and related accounts | 4 593.00 | 3 300.00 | | 4 593.00 |
DZ Fixed asset liabilities and related accounts | 20.00 | | | 20.00 |
EC TOTAL (IV) | 828 715.00 | 843 227.00 | | 828 715.00 |
EE Grand total (I to V) | 1 757 373.00 | 1 780 231.00 | | 1 757 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 8 246.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 8 375.00 | |
GG - OPERATING RESULT (I - II) | | | -8 373.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37.00 | |
GP Total financial income (V) | | | 37.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 37.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 10.00 | | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10.00 | | | -10.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39.00 | 15 787.00 | | 39.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 385.00 | 7 998.00 | | 8 385.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 346.00 | 7 789.00 | | -8 346.00 |
| |
| 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 | 1 773 437.00 | | 20.00 | 1 773 437.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 38 547.00 | | | 38 547.00 |
I3 DECREASES Total Financial Fixed Assets | | 10.00 | 1 734 900.00 | |
I4 DECREASES Grand Total | | 10.00 | 1 773 447.00 | |
IN DECREASES Start-up, development, or research expenses | | | 38 547.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 734 890.00 | | 20.00 | 1 734 890.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 547.00 | | | 38 547.00 |
CY DEPRECIATION Start-up, development, or research expenses | 38 547.00 | | | 38 547.00 |
| |
| 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 | 4 593.00 | 4 593.00 | | 4 593.00 |
8J Fixed Asset Liabilities and Related Accounts | 20.00 | 20.00 | | 20.00 |
VI Group and Associates | 824 103.00 | 824 103.00 | | 824 103.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 828 715.00 | 828 715.00 | | 828 715.00 |
