| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 600.00 | 983.00 | 5 616.00 | 6 600.00 |
BJ TOTAL (I) | 309 000.00 | 983.00 | 308 016.00 | 309 000.00 |
CF Cash and cash equivalents | 7 210.00 | | 7 210.00 | 7 210.00 |
CJ TOTAL (II) | 7 210.00 | | 7 210.00 | 7 210.00 |
CO Grand total (0 to V) | 316 210.00 | 983.00 | 315 226.00 | 316 210.00 |
CU Other investments | 302 400.00 | | 302 400.00 | 302 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 940.00 | | | -10 940.00 |
DK Regulated provisions | 944.00 | | | 944.00 |
DL TOTAL (I) | 10 004.00 | | | 10 004.00 |
DU Loans and Debts from Credit Institutions (3) | 268 617.00 | | | 268 617.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 304.00 | | | 23 304.00 |
DX Trade payables and related accounts | 13 300.00 | | | 13 300.00 |
EC TOTAL (IV) | 305 221.00 | | | 305 221.00 |
EE Grand total (I to V) | 315 226.00 | | | 315 226.00 |
EG Accrued income and payables due within one year | 73 891.00 | | | 73 891.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 449.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 983.00 | |
GF Total Operating Expenses (II) | | | 7 433.00 | |
GG - OPERATING RESULT (I - II) | | | -7 433.00 | |
GR Interest and similar expenses | | | 2 561.00 | |
GU Total financial expenses (VI) | | | 2 561.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 561.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 944.00 | | | 944.00 |
HH Total exceptional expenses (VIII) | 944.00 | | | 944.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -944.00 | | | -944.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 940.00 | | | 10 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 940.00 | | | -10 940.00 |
| |
| 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 | | | 309 000.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 6 600.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 302 400.00 | |
I4 DECREASES Grand Total | | | 309 000.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 302 400.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 984.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 984.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 945.00 | | |
UJ - Exceptional | | | 945.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 23 304.00 | 23 304.00 | | 23 304.00 |
8B Suppliers and Related Accounts | 13 320.00 | 13 320.00 | | 13 320.00 |
VH Loans with a maturity of more than one year at origin | 268 617.00 | 37 287.00 | 153 444.00 | 268 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 305 242.00 | 73 911.00 | 153 444.00 | 305 242.00 |
