| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 162.00 | 381.00 | 3 781.00 | 4 162.00 |
BB Receivables related to investments | 48 486.00 | | 48 486.00 | 48 486.00 |
BJ TOTAL (I) | 52 648.00 | 381.00 | 52 267.00 | 52 648.00 |
BZ Other receivables | 2 797.00 | | 2 797.00 | 2 797.00 |
CJ TOTAL (II) | 2 797.00 | | 2 797.00 | 2 797.00 |
CO Grand total (0 to V) | 55 446.00 | 381.00 | 55 065.00 | 55 446.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 34 236.00 | | | 34 236.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 959.00 | | | -16 959.00 |
DL TOTAL (I) | 17 277.00 | | | 17 277.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 625.00 | | | 19 625.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
EA Other liabilities | 16 662.00 | | | 16 662.00 |
EC TOTAL (IV) | 37 788.00 | | | 37 788.00 |
EE Grand total (I to V) | 55 065.00 | | | 55 065.00 |
EG Accrued income and payables due within one year | 37 788.00 | | | 37 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 563.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 381.00 | |
GF Total Operating Expenses (II) | | | 3 944.00 | |
GG - OPERATING RESULT (I - II) | | | -3 944.00 | |
GR Interest and similar expenses | | | 15.00 | |
GU Total financial expenses (VI) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 959.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 13 000.00 | | | 13 000.00 |
HH Total exceptional expenses (VIII) | 13 000.00 | | | 13 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 000.00 | | | -13 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 959.00 | | | 16 959.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 959.00 | | | -16 959.00 |
| |
| 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 | | | 52 648.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 4 162.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 48 486.00 | |
I4 DECREASES Grand Total | | | 52 648.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 162.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 48 486.00 | |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 662.00 | 16 662.00 | | 16 662.00 |
VI Group and Associates | 19 625.00 | 19 625.00 | | 19 625.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 797.00 | 2 797.00 | | 2 797.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 797.00 | 2 797.00 | | 2 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 788.00 | 37 788.00 | | 37 788.00 |
