| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 834.00 | 4 044.00 | 5 790.00 | 9 834.00 |
BJ TOTAL (I) | 174 182.00 | 4 044.00 | 170 138.00 | 174 182.00 |
BZ Other receivables | 412 406.00 | | 412 406.00 | 412 406.00 |
CF Cash and cash equivalents | 4 341.00 | | 4 341.00 | 4 341.00 |
CJ TOTAL (II) | 416 748.00 | | 416 748.00 | 416 748.00 |
CO Grand total (0 to V) | 590 930.00 | 4 044.00 | 586 886.00 | 590 930.00 |
CU Other investments | 164 348.00 | | 164 348.00 | 164 348.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 148 500.00 | 148 500.00 | | 148 500.00 |
DH Retained earnings | -2 350.00 | | | -2 350.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 318.00 | -2 350.00 | | -2 318.00 |
DL TOTAL (I) | 143 831.00 | 146 149.00 | | 143 831.00 |
DV Miscellaneous Loans and Financial Debts (4) | 442 574.00 | 426 845.00 | | 442 574.00 |
DX Trade payables and related accounts | 480.00 | 1 440.00 | | 480.00 |
EC TOTAL (IV) | 443 054.00 | 428 285.00 | | 443 054.00 |
EE Grand total (I to V) | 586 886.00 | 574 434.00 | | 586 886.00 |
EG Accrued income and payables due within one year | 443 054.00 | 428 285.00 | | 443 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 040.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 278.00 | |
GF Total Operating Expenses (II) | | | 5 318.00 | |
GG - OPERATING RESULT (I - II) | | | -5 318.00 | |
GL Other interest and similar income | | | 3 000.00 | |
GP Total financial income (V) | | | 3 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 318.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 000.00 | | | 3 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 318.00 | 2 350.00 | | 5 318.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 318.00 | -2 350.00 | | -2 318.00 |
| |
| 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 | 174 182.00 | | | 174 182.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 9 834.00 | | | 9 834.00 |
I3 DECREASES Total Financial Fixed Assets | | | 164 348.00 | |
I4 DECREASES Grand Total | | | 174 182.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 834.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 164 348.00 | | | 164 348.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 766.00 | 3 278.00 | | 766.00 |
CY DEPRECIATION Start-up, development, or research expenses | 766.00 | 3 278.00 | | 766.00 |
| |
| 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 |
VC Group and associates | 412 407.00 | 412 407.00 | | 412 407.00 |
VI Group and Associates | 442 575.00 | 442 575.00 | | 442 575.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 412 407.00 | 412 407.00 | | 412 407.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 443 055.00 | 443 055.00 | | 443 055.00 |
