| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 238.00 | 911.00 | 3 327.00 | 4 238.00 |
BJ TOTAL (I) | 1 053 988.00 | 911.00 | 1 053 077.00 | 1 053 988.00 |
BZ Other receivables | 601 568.00 | | 601 568.00 | 601 568.00 |
CF Cash and cash equivalents | 445 022.00 | | 445 022.00 | 445 022.00 |
CJ TOTAL (II) | 1 046 590.00 | | 1 046 590.00 | 1 046 590.00 |
CO Grand total (0 to V) | 2 100 578.00 | 911.00 | 2 099 667.00 | 2 100 578.00 |
CU Other investments | 1 049 750.00 | | 1 049 750.00 | 1 049 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 100 000.00 | | | 1 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 181.00 | | | -5 181.00 |
DL TOTAL (I) | 1 094 819.00 | | | 1 094 819.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000 000.00 | | | 1 000 000.00 |
DX Trade payables and related accounts | 4 848.00 | | | 4 848.00 |
EC TOTAL (IV) | 1 004 848.00 | | | 1 004 848.00 |
EE Grand total (I to V) | 2 099 667.00 | | | 2 099 667.00 |
EI Including equity loans | 1 000 000.00 | | | 1 000 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 076.00 | |
FX Taxes, duties, and similar payments | | | 194.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 911.00 | |
GF Total Operating Expenses (II) | | | 5 181.00 | |
GG - OPERATING RESULT (I - II) | | | -5 181.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 181.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 181.00 | | | 5 181.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 181.00 | | | -5 181.00 |
| |
| 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 | 1 053 988.00 | | | 1 053 988.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 238.00 | | | 4 238.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 049 750.00 | |
I4 DECREASES Grand Total | | | 1 053 988.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 238.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 049 750.00 | | | 1 049 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 911.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 911.00 | | |
| |
| 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 | 4 848.00 | 4 848.00 | | 4 848.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
VP Miscellaneous | 601 568.00 | 601 568.00 | | 601 568.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 601 568.00 | 601 568.00 | | 601 568.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 004 848.00 | 1 004 848.00 | | 1 004 848.00 |
