| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 25 000.00 | 2 056.00 | 22 944.00 | 25 000.00 |
BJ TOTAL (I) | 1 125 050.00 | 2 056.00 | 1 122 994.00 | 1 125 050.00 |
BX Customers and related accounts | 30 000.00 | | 30 000.00 | 30 000.00 |
BZ Other receivables | 907 219.00 | | 907 219.00 | 907 219.00 |
CF Cash and cash equivalents | 9 278.00 | | 9 278.00 | 9 278.00 |
CH Prepaid expenses | 540.00 | | 540.00 | 540.00 |
CJ TOTAL (II) | 947 037.00 | | 947 037.00 | 947 037.00 |
CO Grand total (0 to V) | 2 072 087.00 | 2 056.00 | 2 070 031.00 | 2 072 087.00 |
CS Evaluated investments - equity method | 1 100 050.00 | | 1 100 050.00 | 1 100 050.00 |
| |
| 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) | -18 771.00 | | | -18 771.00 |
DL TOTAL (I) | 81 229.00 | | | 81 229.00 |
DU Loans and Debts from Credit Institutions (3) | 1 325 757.00 | | | 1 325 757.00 |
DV Miscellaneous Loans and Financial Debts (4) | 657 566.00 | | | 657 566.00 |
DX Trade payables and related accounts | 480.00 | | | 480.00 |
DY Tax and social security liabilities | 5 000.00 | | | 5 000.00 |
EC TOTAL (IV) | 1 988 803.00 | | | 1 988 803.00 |
EE Grand total (I to V) | 2 070 031.00 | | | 2 070 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 25 000.00 | |
FJ Net sales | | | 25 000.00 | |
FR Total operating income (I) | | | 25 000.00 | |
FW Other purchases and external expenses | | | 32 343.00 | |
FX Taxes, duties, and similar payments | | | 1 232.00 | |
FZ Social Security Contributions | | | 7.00 | |
GB Operating Expenses - Provisions | | | 2 056.00 | |
GF Total Operating Expenses (II) | | | 35 638.00 | |
GG - OPERATING RESULT (I - II) | | | -10 638.00 | |
GP Total financial income (V) | | | 1 850.00 | |
GU Total financial expenses (VI) | | | 9 984.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 134.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 771.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 850.00 | | | 26 850.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 622.00 | | | 45 622.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 771.00 | | | -18 771.00 |
| |
| 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 | | | 1 125 050.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 25 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 100 050.00 | |
I4 DECREASES Grand Total | | | 1 125 050.00 | |
IN DECREASES Start-up, development, or research expenses | | | 25 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 100 050.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 056.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 2 056.00 | | |
| |
| 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 | 480.00 | 480.00 | | 480.00 |
8K Other liabilities (including liabilities related to repo transactions) | 657 566.00 | 57 566.00 | | 657 566.00 |
UX Other trade receivables | 30 000.00 | 30 000.00 | | 30 000.00 |
VH Loans with a maturity of more than one year at origin | 1 325 757.00 | 188 381.00 | 750 180.00 | 1 325 757.00 |
VJ Loans taken out during the year | 1 320 000.00 | | | 1 320 000.00 |
VP Miscellaneous | 907 219.00 | 907 219.00 | | 907 219.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 000.00 | 5 000.00 | | 5 000.00 |
VS Prepaid expenses | 540.00 | 540.00 | | 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 937 759.00 | 937 759.00 | | 937 759.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 988 803.00 | 251 427.00 | 750 180.00 | 1 988 803.00 |
