| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | | |
BJ TOTAL (I) | 1 512 837.00 | 248 760.00 | 1 264 077.00 | 1 512 837.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 282 187.00 | | 282 187.00 | 282 187.00 |
CJ TOTAL (II) | 282 187.00 | | 282 187.00 | 282 187.00 |
CO Grand total (0 to V) | 1 795 024.00 | 248 760.00 | 1 546 264.00 | 1 795 024.00 |
CU Other investments | 1 512 837.00 | 248 760.00 | 1 264 077.00 | 1 512 837.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 116.00 | 48 116.00 | | 48 116.00 |
DB Share, merger, contribution premiums, etc. | 1 060 508.00 | 1 060 508.00 | | 1 060 508.00 |
DH Retained earnings | -18 857.00 | -10 196.00 | | -18 857.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -312 997.00 | -8 661.00 | | -312 997.00 |
DL TOTAL (I) | 776 769.00 | 1 089 767.00 | | 776 769.00 |
DV Miscellaneous Loans and Financial Debts (4) | 727 868.00 | | | 727 868.00 |
DX Trade payables and related accounts | 6 810.00 | 3 235.00 | | 6 810.00 |
DY Tax and social security liabilities | | 68.00 | | |
EA Other liabilities | 34 816.00 | 464 281.00 | | 34 816.00 |
EC TOTAL (IV) | 769 494.00 | 467 584.00 | | 769 494.00 |
EE Grand total (I to V) | 1 546 264.00 | 1 557 351.00 | | 1 546 264.00 |
EG Accrued income and payables due within one year | 769 494.00 | 467 584.00 | | 769 494.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 653.00 | |
FX Taxes, duties, and similar payments | | | 1 885.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 9 539.00 | |
GG - OPERATING RESULT (I - II) | | | -9 539.00 | |
GQ Financial allocations to depreciation and provisions | | | 248 760.00 | |
GR Interest and similar expenses | | | 20 739.00 | |
GU Total financial expenses (VI) | | | 269 499.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -269 499.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -279 038.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 33 958.00 | | | 33 958.00 |
HH Total exceptional expenses (VIII) | 33 958.00 | | | 33 958.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -33 958.00 | | | -33 958.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 312 997.00 | 8 661.00 | | 312 997.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -312 997.00 | -8 661.00 | | -312 997.00 |
| |
| 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 | 1 529 342.00 | | | 1 529 342.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 512 837.00 | |
I4 DECREASES Grand Total | | 16 505.00 | 1 512 837.00 | |
IO DECREASES Total including other intangible assets | | 16 505.00 | | |
KD ACQUISITIONS Total including other intangible assets | 16 505.00 | | | 16 505.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 512 837.00 | | | 1 512 837.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 336.00 | | 6 336.00 | 6 336.00 |
CY DEPRECIATION Start-up, development, or research expenses | 6 336.00 | | 6 336.00 | 6 336.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 248 760.00 | | |
7C Grand total | | 248 760.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 248 760.00 | | |
| |
| 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 | 6 810.00 | 6 810.00 | | 6 810.00 |
8K Other liabilities (including liabilities related to repo transactions) | 34 816.00 | 34 816.00 | | 34 816.00 |
VI Group and Associates | 727 868.00 | 727 868.00 | | 727 868.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 769 494.00 | 769 494.00 | | 769 494.00 |
