| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 2 203 509.00 | | 2 203 509.00 | 2 203 509.00 |
BJ TOTAL (I) | 2 203 509.00 | | 2 203 509.00 | 2 203 509.00 |
CF Cash and cash equivalents | 286.00 | | 286.00 | 286.00 |
CJ TOTAL (II) | 286.00 | | 286.00 | 286.00 |
CO Grand total (0 to V) | 2 203 795.00 | | 2 203 795.00 | 2 203 795.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 036.00 | 22 036.00 | | 22 036.00 |
DB Share, merger, contribution premiums, etc. | 2 181 565.00 | 2 181 565.00 | | 2 181 565.00 |
DH Retained earnings | -42 864.00 | | | -42 864.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 461.00 | -42 864.00 | | -9 461.00 |
DL TOTAL (I) | 2 151 277.00 | 2 160 737.00 | | 2 151 277.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 158.00 | 34 827.00 | | 43 158.00 |
DX Trade payables and related accounts | 9 320.00 | 10 800.00 | | 9 320.00 |
DY Tax and social security liabilities | 40.00 | 40.00 | | 40.00 |
EC TOTAL (IV) | 52 518.00 | 45 667.00 | | 52 518.00 |
EE Grand total (I to V) | 2 203 795.00 | 2 206 404.00 | | 2 203 795.00 |
EI Including equity loans | 43 158.00 | | | 43 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 713.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GF Total Operating Expenses (II) | | | 8 875.00 | |
GG - OPERATING RESULT (I - II) | | | -8 875.00 | |
GR Interest and similar expenses | | | 586.00 | |
GU Total financial expenses (VI) | | | 586.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 461.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 461.00 | 42 864.00 | | 9 461.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 461.00 | -42 864.00 | | -9 461.00 |
| |
| 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 | 2 203 509.00 | | | 2 203 509.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 203 509.00 | |
I4 DECREASES Grand Total | | | 2 203 509.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 203 509.00 | | | 2 203 509.00 |
| |
| 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 | 9 320.00 | 9 320.00 | | 9 320.00 |
VI Group and Associates | 43 158.00 | 43 158.00 | | 43 158.00 |
VQ Other Taxes, Duties, and Similar Debts | 40.00 | 40.00 | | 40.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 518.00 | 52 518.00 | | 52 518.00 |
