| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 088.00 | 326.00 | 762.00 | 1 088.00 |
BB Receivables related to investments | 347 900.00 | | 347 900.00 | 347 900.00 |
BJ TOTAL (I) | 348 988.00 | 326.00 | 348 662.00 | 348 988.00 |
CF Cash and cash equivalents | 181 783.00 | | 181 783.00 | 181 783.00 |
CJ TOTAL (II) | 181 783.00 | | 181 783.00 | 181 783.00 |
CO Grand total (0 to V) | 530 771.00 | 326.00 | 530 445.00 | 530 771.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 308 700.00 | 308 700.00 | | 308 700.00 |
DD Legal reserve (1) | 5 053.00 | | | 5 053.00 |
DG Other reserves | 96 009.00 | | | 96 009.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 119 612.00 | 101 062.00 | | 119 612.00 |
DL TOTAL (I) | 529 375.00 | 409 762.00 | | 529 375.00 |
DX Trade payables and related accounts | 980.00 | 960.00 | | 980.00 |
DY Tax and social security liabilities | 90.00 | 1 229.00 | | 90.00 |
EC TOTAL (IV) | 1 070.00 | 2 189.00 | | 1 070.00 |
EE Grand total (I to V) | 530 445.00 | 411 951.00 | | 530 445.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 140.00 | |
GB Operating Expenses - Provisions | | | 218.00 | |
GF Total Operating Expenses (II) | | | 1 358.00 | |
GG - OPERATING RESULT (I - II) | | | -1 358.00 | |
GP Total financial income (V) | | | 121 060.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 121 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 119 702.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 90.00 | 1 229.00 | | 90.00 |
HL TOTAL REVENUE (I + III + V + VII) | 121 060.00 | 185 220.00 | | 121 060.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 448.00 | 84 158.00 | | 1 448.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 119 612.00 | 101 062.00 | | 119 612.00 |
| |
| 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 | 309 788.00 | | | 309 788.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 088.00 | | | 1 088.00 |
I3 DECREASES Total Financial Fixed Assets | | | 347 900.00 | |
I4 DECREASES Grand Total | | | 348 988.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 088.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 308 700.00 | | | 308 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 109.00 | 218.00 | 326.00 | 109.00 |
CY DEPRECIATION Start-up, development, or research expenses | 109.00 | 218.00 | 326.00 | 109.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UL Receivables related to investments | 39 200.00 | 39 200.00 | | 39 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 200.00 | 39 200.00 | | 39 200.00 |
