| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 106.00 | 106.00 | | 106.00 |
BJ TOTAL (I) | 1 000 106.00 | 106.00 | 1 000 000.00 | 1 000 106.00 |
BZ Other receivables | 3 664.00 | | 3 664.00 | 3 664.00 |
CF Cash and cash equivalents | 50 849.00 | | 50 849.00 | 50 849.00 |
CJ TOTAL (II) | 54 513.00 | | 54 513.00 | 54 513.00 |
CO Grand total (0 to V) | 1 054 619.00 | 106.00 | 1 054 513.00 | 1 054 619.00 |
CU Other investments | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 642.00 | | | 38 642.00 |
DL TOTAL (I) | 1 038 642.00 | | | 1 038 642.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 671.00 | | | 14 671.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 15 871.00 | | | 15 871.00 |
EE Grand total (I to V) | 1 054 513.00 | | | 1 054 513.00 |
EG Accrued income and payables due within one year | 15 871.00 | | | 15 871.00 |
EI Including equity loans | 14 671.00 | | | 14 671.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 026.00 | |
FX Taxes, duties, and similar payments | | | 3 569.00 | |
FY Salaries and Wages | | | 31 000.00 | |
FZ Social Security Contributions | | | 14 657.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 106.00 | |
GF Total Operating Expenses (II) | | | 50 358.00 | |
GG - OPERATING RESULT (I - II) | | | -50 358.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 89 000.00 | |
GP Total financial income (V) | | | 89 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 89 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 642.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 89 000.00 | | | 89 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 358.00 | | | 50 358.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 642.00 | | | 38 642.00 |
| |
| 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 | | | 1 000 106.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 106.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 000 000.00 | |
I4 DECREASES Grand Total | | | 1 000 106.00 | |
IN DECREASES Start-up, development, or research expenses | | | 106.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 000 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 106.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 106.00 | | |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
VB VAT | 224.00 | | | 224.00 |
VC Group and associates | 3 440.00 | | | 3 440.00 |
VI Group and Associates | 14 671.00 | 14 671.00 | | 14 671.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 664.00 | 3 664.00 | | 3 664.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 871.00 | 15 871.00 | | 15 871.00 |
