| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 40 000.00 | 40 000.00 | | 40 000.00 |
BJ TOTAL (I) | 421 586.00 | 40 000.00 | 381 586.00 | 421 586.00 |
BZ Other receivables | 104 385.00 | | 104 385.00 | 104 385.00 |
CF Cash and cash equivalents | 35 919.00 | | 35 919.00 | 35 919.00 |
CJ TOTAL (II) | 140 305.00 | | 140 305.00 | 140 305.00 |
CO Grand total (0 to V) | 561 891.00 | 40 000.00 | 521 891.00 | 561 891.00 |
CR Shares due in more than one year | 98 090.00 | | | 98 090.00 |
CU Other investments | 381 586.00 | | 381 586.00 | 381 586.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 7 418.00 | 7 418.00 | | 7 418.00 |
DG Other reserves | 461 982.00 | 461 982.00 | | 461 982.00 |
DH Retained earnings | -4 657.00 | -2 451.00 | | -4 657.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 267.00 | -2 206.00 | | -3 267.00 |
DL TOTAL (I) | 469 476.00 | 472 743.00 | | 469 476.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 415.00 | 67 347.00 | | 52 415.00 |
DY Tax and social security liabilities | | 7 580.00 | | |
EC TOTAL (IV) | 52 415.00 | 74 927.00 | | 52 415.00 |
EE Grand total (I to V) | 521 891.00 | 547 670.00 | | 521 891.00 |
EG Accrued income and payables due within one year | | 62 083.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 370.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | 360.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 806.00 | |
GG - OPERATING RESULT (I - II) | | | -3 806.00 | |
GR Interest and similar expenses | | | 37.00 | |
GU Total financial expenses (VI) | | | 37.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -37.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -577.00 | -1 104.00 | | -577.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 267.00 | 2 206.00 | | 3 267.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 267.00 | -2 206.00 | | -3 267.00 |
| |
| 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 | 421 586.00 | | | 421 586.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 40 000.00 | | | 40 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 381 586.00 | |
I4 DECREASES Grand Total | | | 421 586.00 | |
IN DECREASES Start-up, development, or research expenses | | | 40 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 381 586.00 | | | 381 586.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 000.00 | | | 40 000.00 |
CY DEPRECIATION Start-up, development, or research expenses | 40 000.00 | | | 40 000.00 |
