| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 25 000.00 | 6 273.00 | 18 727.00 | 25 000.00 |
BJ TOTAL (I) | 275 000.00 | 6 273.00 | 268 727.00 | 275 000.00 |
BZ Other receivables | 51 575.00 | | 51 575.00 | 51 575.00 |
CF Cash and cash equivalents | 11 954.00 | | 11 954.00 | 11 954.00 |
CJ TOTAL (II) | 63 529.00 | | 63 529.00 | 63 529.00 |
CO Grand total (0 to V) | 338 529.00 | 6 273.00 | 332 256.00 | 338 529.00 |
CU Other investments | 250 000.00 | | 250 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 101.00 | | | 11 101.00 |
DL TOTAL (I) | 111 101.00 | | | 111 101.00 |
DU Loans and Debts from Credit Institutions (3) | 136 447.00 | | | 136 447.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 000.00 | | | 60 000.00 |
DX Trade payables and related accounts | 24 707.00 | | | 24 707.00 |
EC TOTAL (IV) | 221 155.00 | | | 221 155.00 |
EE Grand total (I to V) | 332 256.00 | | | 332 256.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 258.00 | |
FX Taxes, duties, and similar payments | | | 165.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 273.00 | |
GF Total Operating Expenses (II) | | | 16 696.00 | |
GG - OPERATING RESULT (I - II) | | | -16 696.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | 2 202.00 | |
GU Total financial expenses (VI) | | | 2 202.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 798.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 101.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 899.00 | | | 18 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 101.00 | | | 11 101.00 |
| |
| 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 | | | 275 000.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 25 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 250 000.00 | |
I4 DECREASES Grand Total | | | 275 000.00 | |
IN DECREASES Start-up, development, or research expenses | | | 25 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 250 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 6 273.00 | | |
PE DEPRECIATION Total including other intangible assets | | 6 273.00 | | |
| |
| 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 | 24 707.00 | 24 707.00 | | 24 707.00 |
VB VAT | 5 289.00 | 5 289.00 | | 5 289.00 |
VC Group and associates | 46 286.00 | 46 286.00 | | 46 286.00 |
VH Loans with a maturity of more than one year at origin | 136 447.00 | 21 130.00 | 82 826.00 | 136 447.00 |
VI Group and Associates | 60 000.00 | 60 000.00 | | 60 000.00 |
VJ Loans taken out during the year | 145 000.00 | | | 145 000.00 |
VK Loans repaid during the year | 9 813.00 | | | 9 813.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 575.00 | 51 575.00 | | 51 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 221 155.00 | 105 838.00 | 82 826.00 | 221 155.00 |
