| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 400.00 | 960.00 | 1 440.00 | 2 400.00 |
BB Receivables related to investments | 1 916 571.00 | | 1 916 571.00 | 1 916 571.00 |
BJ TOTAL (I) | 1 918 971.00 | 960.00 | 1 918 011.00 | 1 918 971.00 |
BZ Other receivables | 17 079.00 | | 17 079.00 | 17 079.00 |
CF Cash and cash equivalents | 5 231.00 | | 5 231.00 | 5 231.00 |
CJ TOTAL (II) | 22 309.00 | | 22 309.00 | 22 309.00 |
CO Grand total (0 to V) | 1 941 280.00 | 960.00 | 1 940 320.00 | 1 941 280.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | -1 310.00 | | | -1 310.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -58 233.00 | -1 310.00 | | -58 233.00 |
DK Regulated provisions | 23 091.00 | 36.00 | | 23 091.00 |
DL TOTAL (I) | 163 547.00 | 198 726.00 | | 163 547.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 239 000.00 | 1 100 000.00 | | 1 239 000.00 |
DX Trade payables and related accounts | 37 773.00 | 117 955.00 | | 37 773.00 |
DZ Fixed asset liabilities and related accounts | 500 000.00 | 500 000.00 | | 500 000.00 |
EC TOTAL (IV) | 1 776 773.00 | 1 717 955.00 | | 1 776 773.00 |
EE Grand total (I to V) | 1 940 320.00 | 1 916 681.00 | | 1 940 320.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 841.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 480.00 | |
GF Total Operating Expenses (II) | | | 17 321.00 | |
GG - OPERATING RESULT (I - II) | | | -17 321.00 | |
GR Interest and similar expenses | | | 32 213.00 | |
GU Total financial expenses (VI) | | | 32 213.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32 213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 23 055.00 | 36.00 | | 23 055.00 |
HH Total exceptional expenses (VIII) | 23 055.00 | 36.00 | | 23 055.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23 055.00 | -36.00 | | -23 055.00 |
HK Income tax | -14 355.00 | | | -14 355.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 233.00 | 1 310.00 | | 58 233.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -58 233.00 | -1 310.00 | | -58 233.00 |
| |
| 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 | 1 867 161.00 | | 51 810.00 | 1 867 161.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 916 571.00 | |
I4 DECREASES Grand Total | | | 1 918 971.00 | |
IO DECREASES Total including other intangible assets | | | 2 400.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 400.00 | | | 2 400.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 864 761.00 | | 51 810.00 | 1 864 761.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 480.00 | 480.00 | | 480.00 |
CY DEPRECIATION Start-up, development, or research expenses | 480.00 | 480.00 | | 480.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 36.00 | 23 055.00 | | 36.00 |
7C Grand total | 36.00 | 23 055.00 | | 36.00 |
UJ - Exceptional | | 23 055.00 | | |
| |
| 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 | 1 239 000.00 | 1 239 000.00 | | 1 239 000.00 |
8B Suppliers and Related Accounts | 37 773.00 | 37 773.00 | | 37 773.00 |
8J Fixed Asset Liabilities and Related Accounts | 500 000.00 | 500 000.00 | | 500 000.00 |
UX Other trade receivables | 17 079.00 | 17 079.00 | | 17 079.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 079.00 | 17 079.00 | | 17 079.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 776 773.00 | 1 776 773.00 | | 1 776 773.00 |
