| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 200.00 | 8 200.00 | | 8 200.00 |
BJ TOTAL (I) | 408 200.00 | 8 200.00 | 400 000.00 | 408 200.00 |
BZ Other receivables | 13 849.00 | | 13 849.00 | 13 849.00 |
CF Cash and cash equivalents | 8 022.00 | | 8 022.00 | 8 022.00 |
CH Prepaid expenses | 788.00 | | 788.00 | 788.00 |
CJ TOTAL (II) | 22 660.00 | | 22 660.00 | 22 660.00 |
CO Grand total (0 to V) | 430 860.00 | 8 200.00 | 422 660.00 | 430 860.00 |
CU Other investments | 400 000.00 | | 400 000.00 | 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -31 008.00 | -22 980.00 | | -31 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 552.00 | -8 028.00 | | -8 552.00 |
DL TOTAL (I) | -37 560.00 | -29 008.00 | | -37 560.00 |
DU Loans and Debts from Credit Institutions (3) | 184 612.00 | 228 949.00 | | 184 612.00 |
DV Miscellaneous Loans and Financial Debts (4) | 273 035.00 | 80 303.00 | | 273 035.00 |
DX Trade payables and related accounts | 672.00 | 660.00 | | 672.00 |
DY Tax and social security liabilities | 1 901.00 | 7 433.00 | | 1 901.00 |
EA Other liabilities | | 137 677.00 | | |
EC TOTAL (IV) | 460 220.00 | 455 022.00 | | 460 220.00 |
EE Grand total (I to V) | 422 660.00 | 426 014.00 | | 422 660.00 |
EG Accrued income and payables due within one year | 48 441.00 | 190 107.00 | | 48 441.00 |
EI Including equity loans | 273 035.00 | | | 273 035.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 78 000.00 | |
FJ Net sales | | | 78 000.00 | |
FR Total operating income (I) | | | 78 000.00 | |
FW Other purchases and external expenses | | | 5 717.00 | |
FX Taxes, duties, and similar payments | | | 428.00 | |
FY Salaries and Wages | | | 73 041.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 769.00 | |
GF Total Operating Expenses (II) | | | 80 955.00 | |
GG - OPERATING RESULT (I - II) | | | -2 955.00 | |
GR Interest and similar expenses | | | 7 098.00 | |
GU Total financial expenses (VI) | | | 7 098.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 098.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 052.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1 095.00 | | | 1 095.00 |
HH Total exceptional expenses (VIII) | 1 095.00 | | | 1 095.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 095.00 | | | -1 095.00 |
HK Income tax | -2 595.00 | -4 014.00 | | -2 595.00 |
HL TOTAL REVENUE (I + III + V + VII) | 78 000.00 | 78 000.00 | | 78 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 552.00 | 86 028.00 | | 86 552.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 552.00 | -8 028.00 | | -8 552.00 |
| |
| 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 | 408 200.00 | | | 408 200.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 8 200.00 | | | 8 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400 000.00 | |
I4 DECREASES Grand Total | | | 408 200.00 | |
IN DECREASES Start-up, development, or research expenses | | | 8 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 000.00 | | | 400 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 431.00 | 1 769.00 | | 6 431.00 |
CY DEPRECIATION Start-up, development, or research expenses | 6 431.00 | 1 769.00 | | 6 431.00 |
| |
| 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 | 672.00 | 672.00 | | 672.00 |
8K Other liabilities (including liabilities related to repo transactions) | 273 035.00 | | 273 035.00 | 273 035.00 |
VH Loans with a maturity of more than one year at origin | 184 612.00 | 45 868.00 | 138 744.00 | 184 612.00 |
VK Loans repaid during the year | 44 337.00 | | | 44 337.00 |
VP Miscellaneous | 13 849.00 | | | 13 849.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 901.00 | 1 901.00 | | 1 901.00 |
VS Prepaid expenses | 788.00 | | | 788.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 637.00 | 14 637.00 | | 14 637.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 460 220.00 | 48 441.00 | 411 779.00 | 460 220.00 |
