| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 602.00 | 3 602.00 | | 3 602.00 |
BJ TOTAL (I) | 481 757.00 | 3 602.00 | 478 155.00 | 481 757.00 |
BZ Other receivables | 52 613.00 | | 52 613.00 | 52 613.00 |
CF Cash and cash equivalents | 660.00 | | 660.00 | 660.00 |
CJ TOTAL (II) | 53 274.00 | | 53 274.00 | 53 274.00 |
CO Grand total (0 to V) | 535 031.00 | 3 602.00 | 531 429.00 | 535 031.00 |
CU Other investments | 478 155.00 | | 478 155.00 | 478 155.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 201 000.00 | | | 201 000.00 |
DD Legal reserve (1) | 10 859.00 | | | 10 859.00 |
DG Other reserves | 197 931.00 | | | 197 931.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 725.00 | | | -1 725.00 |
DK Regulated provisions | 8 155.00 | | | 8 155.00 |
DL TOTAL (I) | 416 220.00 | | | 416 220.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 468.00 | | | 114 468.00 |
DX Trade payables and related accounts | 740.00 | | | 740.00 |
EC TOTAL (IV) | 115 208.00 | | | 115 208.00 |
EE Grand total (I to V) | 531 429.00 | | | 531 429.00 |
EG Accrued income and payables due within one year | 115 208.00 | | | 115 208.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 432.00 | |
FX Taxes, duties, and similar payments | | | 293.00 | |
GF Total Operating Expenses (II) | | | 1 725.00 | |
GG - OPERATING RESULT (I - II) | | | -1 725.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 725.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 725.00 | | | 1 725.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 725.00 | | | -1 725.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 603.00 | | | 3 603.00 |
I3 DECREASES Total Financial Fixed Assets | | | 478 155.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 603.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 478 155.00 | | | 478 155.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 603.00 | | | 3 603.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 603.00 | | | 3 603.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 155.00 | | | 8 155.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 52 614.00 | 52 614.00 | | 52 614.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 614.00 | 52 614.00 | | 52 614.00 |
