| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 319.00 | 816.00 | 503.00 | 1 319.00 |
BB Receivables related to investments | 178 355.00 | | 178 355.00 | 178 355.00 |
BJ TOTAL (I) | 179 674.00 | 816.00 | 178 858.00 | 179 674.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 179 674.00 | 816.00 | 178 858.00 | 179 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 8 147.00 | | | 8 147.00 |
DH Retained earnings | | -7 059.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 303.00 | 15 306.00 | | -5 303.00 |
DL TOTAL (I) | 3 943.00 | 9 247.00 | | 3 943.00 |
DU Loans and Debts from Credit Institutions (3) | 107 596.00 | 130 879.00 | | 107 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 828.00 | 35 763.00 | | 64 828.00 |
DX Trade payables and related accounts | 2 490.00 | 3 833.00 | | 2 490.00 |
EC TOTAL (IV) | 174 914.00 | 170 475.00 | | 174 914.00 |
EE Grand total (I to V) | 178 858.00 | 179 723.00 | | 178 858.00 |
EG Accrued income and payables due within one year | 87 865.00 | 67 381.00 | | 87 865.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 959.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 264.00 | |
GF Total Operating Expenses (II) | | | 3 223.00 | |
GG - OPERATING RESULT (I - II) | | | -3 223.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 080.00 | |
GU Total financial expenses (VI) | | | 2 080.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 080.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 303.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 20 500.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 303.00 | 5 193.00 | | 5 303.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 303.00 | 15 306.00 | | -5 303.00 |
| |
| 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 | 179 674.00 | | | 179 674.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 319.00 | | | 1 319.00 |
I3 DECREASES Total Financial Fixed Assets | | | 178 355.00 | |
I4 DECREASES Grand Total | | | 179 674.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 319.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 178 355.00 | | | 178 355.00 |
