| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 694.00 | 1 694.00 | | 1 694.00 |
BJ TOTAL (I) | 341 328.00 | 1 694.00 | 339 634.00 | 341 328.00 |
BZ Other receivables | 6 428.00 | | 6 428.00 | 6 428.00 |
CF Cash and cash equivalents | 17.00 | | 17.00 | 17.00 |
CJ TOTAL (II) | 6 445.00 | | 6 445.00 | 6 445.00 |
CO Grand total (0 to V) | 347 773.00 | 1 694.00 | 346 079.00 | 347 773.00 |
CS Evaluated investments - equity method | 339 634.00 | | 339 634.00 | 339 634.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 42 580.00 | 36 505.00 | | 42 580.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 349.00 | 6 075.00 | | -4 349.00 |
DL TOTAL (I) | 203 231.00 | 207 580.00 | | 203 231.00 |
DU Loans and Debts from Credit Institutions (3) | 40.00 | 40.00 | | 40.00 |
DV Miscellaneous Loans and Financial Debts (4) | 140 852.00 | 136 928.00 | | 140 852.00 |
DX Trade payables and related accounts | 1 956.00 | 1 986.00 | | 1 956.00 |
EC TOTAL (IV) | 142 848.00 | 138 954.00 | | 142 848.00 |
EE Grand total (I to V) | 346 079.00 | 346 534.00 | | 346 079.00 |
EI Including equity loans | 140 852.00 | | | 140 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 271.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GF Total Operating Expenses (II) | | | 2 423.00 | |
GG - OPERATING RESULT (I - II) | | | -2 423.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 1 927.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 927.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 349.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 10 700.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 350.00 | 4 625.00 | | 4 350.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 349.00 | 6 075.00 | | -4 349.00 |
| |
| 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 | 341 328.00 | | | 341 328.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 694.00 | | | 1 694.00 |
I3 DECREASES Total Financial Fixed Assets | | | 339 634.00 | |
I4 DECREASES Grand Total | | | 341 328.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 694.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 339 634.00 | | | 339 634.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 694.00 | | | 1 694.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 694.00 | | | 1 694.00 |
| |
| 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 | 1 956.00 | 1 956.00 | | 1 956.00 |
VG Loans with a maturity of up to one year at origin | 40.00 | 40.00 | | 40.00 |
VI Group and Associates | 140 852.00 | 140 852.00 | | 140 852.00 |
VP Miscellaneous | 6 428.00 | 6 428.00 | | 6 428.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 428.00 | 6 428.00 | | 6 428.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 848.00 | 142 848.00 | | 142 848.00 |
