| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 433.00 | 6 433.00 | | 6 433.00 |
BJ TOTAL (I) | 639 633.00 | 6 433.00 | 633 200.00 | 639 633.00 |
BZ Other receivables | 840.00 | | 840.00 | 840.00 |
CF Cash and cash equivalents | 9 584.00 | | 9 584.00 | 9 584.00 |
CJ TOTAL (II) | 10 424.00 | | 10 424.00 | 10 424.00 |
CO Grand total (0 to V) | 650 058.00 | 6 433.00 | 643 624.00 | 650 058.00 |
CU Other investments | 633 200.00 | | 633 200.00 | 633 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 127 056.00 | | | 127 056.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 766.00 | | | -4 766.00 |
DL TOTAL (I) | 127 790.00 | | | 127 790.00 |
DU Loans and Debts from Credit Institutions (3) | 425 926.00 | | | 425 926.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 186.00 | | | 85 186.00 |
DX Trade payables and related accounts | 4 720.00 | | | 4 720.00 |
EC TOTAL (IV) | 515 834.00 | | | 515 834.00 |
EE Grand total (I to V) | 643 624.00 | | | 643 624.00 |
EG Accrued income and payables due within one year | 127 546.00 | | | 127 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 826.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 807.00 | |
GF Total Operating Expenses (II) | | | 4 634.00 | |
GG - OPERATING RESULT (I - II) | | | -4 634.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 530.00 | |
GP Total financial income (V) | | | 10 530.00 | |
GR Interest and similar expenses | | | 11 820.00 | |
GU Total financial expenses (VI) | | | 11 820.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 290.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 159.00 | | | -1 159.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 530.00 | | | 10 530.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 296.00 | | | 15 296.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 766.00 | | | -4 766.00 |
| |
| 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 | 639 634.00 | | | 639 634.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 434.00 | | | 6 434.00 |
I3 DECREASES Total Financial Fixed Assets | | | 633 200.00 | |
I4 DECREASES Grand Total | | | 639 634.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 434.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 633 200.00 | | | 633 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 339.00 | 1 287.00 | | 4 339.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 339.00 | 1 287.00 | | 4 339.00 |
| |
| 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 | 849.00 | 849.00 | | 849.00 |
8B Suppliers and Related Accounts | 3 436.00 | 3 436.00 | | 3 436.00 |
VH Loans with a maturity of more than one year at origin | 462 784.00 | 36 858.00 | 155 412.00 | 462 784.00 |
VI Group and Associates | 42 081.00 | 42 081.00 | | 42 081.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 509 149.00 | 83 223.00 | 155 412.00 | 509 149.00 |
