| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 001.00 | 1 736.00 | 265.00 | 2 001.00 |
BJ TOTAL (I) | 85 171.00 | 31 736.00 | 53 435.00 | 85 171.00 |
BZ Other receivables | 17 394.00 | | 17 394.00 | 17 394.00 |
CF Cash and cash equivalents | 1 048.00 | | 1 048.00 | 1 048.00 |
CJ TOTAL (II) | 18 442.00 | | 18 442.00 | 18 442.00 |
CO Grand total (0 to V) | 103 613.00 | 31 736.00 | 71 877.00 | 103 613.00 |
CU Other investments | 83 170.00 | 30 000.00 | 53 170.00 | 83 170.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -9 312.00 | -2 409.00 | | -9 312.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 745.00 | -6 903.00 | | -18 745.00 |
DL TOTAL (I) | -23 057.00 | -4 312.00 | | -23 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 605.00 | 35 641.00 | | 41 605.00 |
DX Trade payables and related accounts | 624.00 | 622.00 | | 624.00 |
EA Other liabilities | 52 705.00 | 81 900.00 | | 52 705.00 |
EC TOTAL (IV) | 94 933.00 | 118 163.00 | | 94 933.00 |
EE Grand total (I to V) | 71 877.00 | 113 851.00 | | 71 877.00 |
EG Accrued income and payables due within one year | 94 933.00 | 106 918.00 | | 94 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 204.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 667.00 | |
GF Total Operating Expenses (II) | | | 4 871.00 | |
GG - OPERATING RESULT (I - II) | | | -4 871.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 000.00 | |
GP Total financial income (V) | | | 18 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 30 000.00 | |
GR Interest and similar expenses | | | 1 874.00 | |
GU Total financial expenses (VI) | | | 31 874.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 874.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 745.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 000.00 | | | 18 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 745.00 | 6 903.00 | | 36 745.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 745.00 | -6 903.00 | | -18 745.00 |
| |
| 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 | 85 171.00 | | | 85 171.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 001.00 | | | 2 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 83 170.00 | |
I4 DECREASES Grand Total | | | 85 171.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 83 170.00 | | | 83 170.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 069.00 | 667.00 | | 1 069.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 069.00 | 667.00 | | 1 069.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 30 000.00 | | |
7C Grand total | | 30 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 30 000.00 | | |
| |
| 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 | 41 605.00 | 41 605.00 | | 41 605.00 |
8B Suppliers and Related Accounts | 624.00 | 624.00 | | 624.00 |
8K Other liabilities (including liabilities related to repo transactions) | 52 705.00 | 52 705.00 | | 52 705.00 |
VM Income taxes | 17 394.00 | | | 17 394.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 394.00 | 17 394.00 | | 17 394.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 933.00 | 94 933.00 | | 94 933.00 |
