| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 15 413.00 | 15 413.00 | | 15 413.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 156 413.00 | 15 413.00 | 141 000.00 | 156 413.00 |
BZ Other receivables | 1 012 694.00 | | 1 012 694.00 | 1 012 694.00 |
CF Cash and cash equivalents | 619.00 | | 619.00 | 619.00 |
CJ TOTAL (II) | 1 013 313.00 | | 1 013 313.00 | 1 013 313.00 |
CO Grand total (0 to V) | 1 169 725.00 | 15 413.00 | 1 154 313.00 | 1 169 725.00 |
CU Other investments | 141 000.00 | | 141 000.00 | 141 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 84 032.00 | 84 032.00 | | 84 032.00 |
DB Share, merger, contribution premiums, etc. | 109 302.00 | 109 302.00 | | 109 302.00 |
DD Legal reserve (1) | 8 403.00 | 8 403.00 | | 8 403.00 |
DG Other reserves | 963 048.00 | 963 048.00 | | 963 048.00 |
DH Retained earnings | -15 990.00 | -14 740.00 | | -15 990.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30.00 | -1 250.00 | | -30.00 |
DL TOTAL (I) | 1 148 765.00 | 1 148 795.00 | | 1 148 765.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 5 548.00 | 7 964.00 | | 5 548.00 |
EC TOTAL (IV) | 5 548.00 | 7 964.00 | | 5 548.00 |
EE Grand total (I to V) | 1 154 313.00 | 1 156 759.00 | | 1 154 313.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 307.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 307.00 | |
GG - OPERATING RESULT (I - II) | | | -7 307.00 | |
GL Other interest and similar income | | | 7 277.00 | |
GP Total financial income (V) | | | 7 277.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 277.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 172.00 | | |
HD Total exceptional income (VII) | | 1 172.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 172.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 277.00 | 8 438.00 | | 7 277.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 307.00 | 9 688.00 | | 7 307.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30.00 | -1 250.00 | | -30.00 |
| |
| 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 | 156 413.00 | | | 156 413.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 15 413.00 | | | 15 413.00 |
I3 DECREASES Total Financial Fixed Assets | | | 141 000.00 | |
I4 DECREASES Grand Total | | | 156 413.00 | |
IN DECREASES Start-up, development, or research expenses | | | 15 413.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 141 000.00 | | | 141 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 413.00 | | | 15 413.00 |
CY DEPRECIATION Start-up, development, or research expenses | 15 413.00 | | | 15 413.00 |
| |
| 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 | 5 548.00 | 5 548.00 | | 5 548.00 |
VC Group and associates | 1 012 694.00 | 1 012 694.00 | | 1 012 694.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 012 694.00 | 1 012 694.00 | | 1 012 694.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 548.00 | 5 548.00 | | 5 548.00 |
