| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 60 000.00 | 27 091.00 | 32 909.00 | 60 000.00 |
BD Other fixed assets | 150 003.00 | | 150 003.00 | 150 003.00 |
BJ TOTAL (I) | 2 161 354.00 | 27 091.00 | 2 134 263.00 | 2 161 354.00 |
BX Customers and related accounts | 9 600.00 | | 9 600.00 | 9 600.00 |
BZ Other receivables | 5 400.00 | | 5 400.00 | 5 400.00 |
CF Cash and cash equivalents | 222 151.00 | | 222 151.00 | 222 151.00 |
CJ TOTAL (II) | 237 151.00 | | 237 151.00 | 237 151.00 |
CO Grand total (0 to V) | 2 398 506.00 | 27 091.00 | 2 371 415.00 | 2 398 506.00 |
CU Other investments | 1 951 351.00 | | 1 951 351.00 | 1 951 351.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -95 224.00 | -8 566.00 | | -95 224.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 93 371.00 | -86 658.00 | | 93 371.00 |
DL TOTAL (I) | 98 147.00 | 4 776.00 | | 98 147.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 108 672.00 | 1 357 635.00 | | 2 108 672.00 |
DX Trade payables and related accounts | 162 096.00 | 80 937.00 | | 162 096.00 |
DY Tax and social security liabilities | 1 600.00 | 1 047.00 | | 1 600.00 |
EA Other liabilities | 900.00 | | | 900.00 |
EC TOTAL (IV) | 2 273 268.00 | 1 439 619.00 | | 2 273 268.00 |
EE Grand total (I to V) | 2 371 415.00 | 1 444 394.00 | | 2 371 415.00 |
EG Accrued income and payables due within one year | 2 273 268.00 | 1 439 619.00 | | 2 273 268.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 000.00 | | 5 000.00 | 5 000.00 |
FJ Net sales | 5 000.00 | | 5 000.00 | 5 000.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 5 010.00 | |
FW Other purchases and external expenses | | | 97 985.00 | |
FX Taxes, duties, and similar payments | | | 386.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 000.00 | |
GF Total Operating Expenses (II) | | | 110 371.00 | |
GG - OPERATING RESULT (I - II) | | | -105 361.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 934.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 3 934.00 | |
GR Interest and similar expenses | | | 5 201.00 | |
GU Total financial expenses (VI) | | | 5 201.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 267.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -106 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 200 000.00 | | | 200 000.00 |
HD Total exceptional income (VII) | 200 000.00 | | | 200 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 200 000.00 | | | 200 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 208 944.00 | 9 928.00 | | 208 944.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 572.00 | 96 586.00 | | 115 572.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 93 371.00 | -86 658.00 | | 93 371.00 |
| |
| 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 | 1 415 819.00 | | 745 535.00 | 1 415 819.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 60 000.00 | | | 60 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 101 354.00 | |
I4 DECREASES Grand Total | | | 2 161 354.00 | |
IN DECREASES Start-up, development, or research expenses | | | 60 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 355 819.00 | | 745 535.00 | 1 355 819.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 091.00 | 12 000.00 | | 15 091.00 |
CY DEPRECIATION Start-up, development, or research expenses | 15 091.00 | 12 000.00 | | 15 091.00 |
| |
| 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 | 162 096.00 | 162 096.00 | | 162 096.00 |
8K Other liabilities (including liabilities related to repo transactions) | 900.00 | 900.00 | | 900.00 |
UX Other trade receivables | 9 600.00 | | | 9 600.00 |
VI Group and Associates | 2 108 672.00 | 2 108 672.00 | | 2 108 672.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 400.00 | | | 5 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 000.00 | 15 000.00 | | 15 000.00 |
VW VAT | 1 600.00 | 1 600.00 | | 1 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 273 268.00 | 2 273 268.00 | | 2 273 268.00 |
