| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 400.00 | 480.00 | 1 920.00 | 2 400.00 |
BB Receivables related to investments | 1 864 760.00 | | 1 864 760.00 | 1 864 760.00 |
BJ TOTAL (I) | 1 867 160.00 | 480.00 | 1 866 680.00 | 1 867 160.00 |
CF Cash and cash equivalents | 50 000.00 | | 50 000.00 | 50 000.00 |
CJ TOTAL (II) | 50 000.00 | | 50 000.00 | 50 000.00 |
CO Grand total (0 to V) | 1 917 160.00 | 480.00 | 1 916 680.00 | 1 917 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 310.00 | | | -1 310.00 |
DK Regulated provisions | 35.00 | | | 35.00 |
DL TOTAL (I) | 198 726.00 | | | 198 726.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 100 000.00 | | | 1 100 000.00 |
DX Trade payables and related accounts | 117 955.00 | | | 117 955.00 |
DZ Fixed asset liabilities and related accounts | 500 000.00 | | | 500 000.00 |
EC TOTAL (IV) | 1 717 955.00 | | | 1 717 955.00 |
EE Grand total (I to V) | 1 916 680.00 | | | 1 916 680.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
GA Operating Expenses - Depreciation and Amortization | | | 480.00 | |
GF Total Operating Expenses (II) | | | 480.00 | |
GG - OPERATING RESULT (I - II) | | | -480.00 | |
GR Interest and similar expenses | | | 794.00 | |
GU Total financial expenses (VI) | | | 794.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -794.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 274.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | | | -35.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 310.00 | | | 1 310.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 310.00 | | | -1 310.00 |
| |
| 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 | | 1 867 161.00 | | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | 2 400.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 1 864 761.00 | |
I4 DECREASES Grand Total | | | 1 867 161.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | 1 864 761.00 | | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 480.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 480.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 36.00 | | |
7C Grand total | | 36.00 | | |
UJ - Exceptional | | 36.00 | | |
| |
| 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 | 1 100 000.00 | 1 100 000.00 | | 1 100 000.00 |
8B Suppliers and Related Accounts | 117 955.00 | 117 955.00 | | 117 955.00 |
8J Fixed Asset Liabilities and Related Accounts | 500 000.00 | 500 000.00 | | 500 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 717 955.00 | 1 717 955.00 | | 1 717 955.00 |
