| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 925.00 | 4.00 | 3 921.00 | 3 925.00 |
BJ TOTAL (I) | 48 925.00 | 4.00 | 48 921.00 | 48 925.00 |
BZ Other receivables | 675.00 | | 675.00 | 675.00 |
CF Cash and cash equivalents | 270.00 | | 270.00 | 270.00 |
CJ TOTAL (II) | 945.00 | | 945.00 | 945.00 |
CO Grand total (0 to V) | 49 870.00 | 4.00 | 49 866.00 | 49 870.00 |
CU Other investments | 45 000.00 | | 45 000.00 | 45 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 241.00 | | | -2 241.00 |
DL TOTAL (I) | 3 759.00 | | | 3 759.00 |
DU Loans and Debts from Credit Institutions (3) | 45 008.00 | | | 45 008.00 |
DV Miscellaneous Loans and Financial Debts (4) | 400.00 | | | 400.00 |
EA Other liabilities | 700.00 | | | 700.00 |
EC TOTAL (IV) | 46 108.00 | | | 46 108.00 |
EE Grand total (I to V) | 49 866.00 | | | 49 866.00 |
EG Accrued income and payables due within one year | 6 499.00 | | | 6 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 694.00 | |
GF Total Operating Expenses (II) | | | 1 697.00 | |
GG - OPERATING RESULT (I - II) | | | -1 697.00 | |
GR Interest and similar expenses | | | 544.00 | |
GU Total financial expenses (VI) | | | 544.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 241.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 241.00 | | | 2 241.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 241.00 | | | -2 241.00 |
| |
| 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 | | | 48 925.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 3 925.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 45 000.00 | |
I4 DECREASES Grand Total | | | 48 925.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 925.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 45 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 700.00 | 700.00 | | 700.00 |
VB VAT | 675.00 | 675.00 | | 675.00 |
VH Loans with a maturity of more than one year at origin | 45 008.00 | 5 399.00 | 29 874.00 | 45 008.00 |
VI Group and Associates | 400.00 | 400.00 | | 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 675.00 | 675.00 | | 675.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 108.00 | 6 499.00 | 29 874.00 | 46 108.00 |
