| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 376.00 | 3 969.00 | 5 407.00 | 9 376.00 |
BJ TOTAL (I) | 10 421 626.00 | 3 969.00 | 10 417 657.00 | 10 421 626.00 |
BZ Other receivables | 16.00 | | 16.00 | 16.00 |
CF Cash and cash equivalents | 12.00 | | 12.00 | 12.00 |
CJ TOTAL (II) | 29.00 | | 29.00 | 29.00 |
CO Grand total (0 to V) | 10 421 655.00 | 3 969.00 | 10 417 686.00 | 10 421 655.00 |
CU Other investments | 10 412 250.00 | | 10 412 250.00 | 10 412 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 427 351.00 | 10 427 351.00 | | 10 427 351.00 |
DH Retained earnings | -8 020.00 | | | -8 020.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 435.00 | -8 020.00 | | -8 435.00 |
DL TOTAL (I) | 10 410 896.00 | 10 419 331.00 | | 10 410 896.00 |
DX Trade payables and related accounts | 6 790.00 | 5 880.00 | | 6 790.00 |
EC TOTAL (IV) | 6 790.00 | 5 880.00 | | 6 790.00 |
EE Grand total (I to V) | 10 417 686.00 | 10 425 211.00 | | 10 417 686.00 |
EG Accrued income and payables due within one year | 6 790.00 | 5 880.00 | | 6 790.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 560.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 875.00 | |
GF Total Operating Expenses (II) | | | 8 435.00 | |
GG - OPERATING RESULT (I - II) | | | -8 435.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 435.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 10 227 250.00 | | |
HD Total exceptional income (VII) | | 10 227 250.00 | | |
HF Exceptional expenses on capital transactions | | 10 227 250.00 | | |
HH Total exceptional expenses (VIII) | | 10 227 250.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 10 227 250.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 435.00 | 10 235 270.00 | | 8 435.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 435.00 | -8 020.00 | | -8 435.00 |
| |
| 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 | 10 421 626.00 | | | 10 421 626.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 9 376.00 | | | 9 376.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 412 250.00 | |
I4 DECREASES Grand Total | | | 10 421 626.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 376.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 412 250.00 | | | 10 412 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 094.00 | 1 875.00 | | 2 094.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 094.00 | 1 875.00 | | 2 094.00 |
| |
| 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 | 6 790.00 | 6 790.00 | | 6 790.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16.00 | | | 16.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16.00 | 16.00 | | 16.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 790.00 | 6 790.00 | | 6 790.00 |
