| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 659.00 | 70.00 | 3 589.00 | 3 659.00 |
BB Receivables related to investments | 131.00 | | 131.00 | 131.00 |
BJ TOTAL (I) | 130 789.00 | 70.00 | 130 719.00 | 130 789.00 |
CF Cash and cash equivalents | 1 980.00 | | 1 980.00 | 1 980.00 |
CJ TOTAL (II) | 1 980.00 | | 1 980.00 | 1 980.00 |
CO Grand total (0 to V) | 132 769.00 | 70.00 | 132 699.00 | 132 769.00 |
CP Shares due in less than one year | 131.00 | | | 131.00 |
CU Other investments | 127 000.00 | | 127 000.00 | 127 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 119 000.00 | | | 119 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 638.00 | | | -1 638.00 |
DL TOTAL (I) | 117 362.00 | | | 117 362.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 197.00 | | | 10 197.00 |
DX Trade payables and related accounts | 5 140.00 | | | 5 140.00 |
EC TOTAL (IV) | 15 337.00 | | | 15 337.00 |
EE Grand total (I to V) | 132 699.00 | | | 132 699.00 |
EG Accrued income and payables due within one year | 15 337.00 | | | 15 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 568.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 70.00 | |
GF Total Operating Expenses (II) | | | 1 638.00 | |
GG - OPERATING RESULT (I - II) | | | -1 638.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 638.00 | | | 1 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 638.00 | | | -1 638.00 |
| |
| 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 | | | 140 919.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 3 659.00 | |
I3 DECREASES Total Financial Fixed Assets | | 10 129.00 | 127 131.00 | |
I4 DECREASES Grand Total | | 10 129.00 | 130 789.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 659.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 137 260.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70.00 | | | 70.00 |
CY DEPRECIATION Start-up, development, or research expenses | 70.00 | | | 70.00 |
| |
| 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 | 5 140.00 | 5 140.00 | | 5 140.00 |
UL Receivables related to investments | 131.00 | 131.00 | | 131.00 |
VI Group and Associates | 10 197.00 | 10 197.00 | | 10 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 131.00 | 131.00 | | 131.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 337.00 | 15 337.00 | | 15 337.00 |
