| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 375.00 | | 3 375.00 | 3 375.00 |
BH Other financial assets | 1 800.00 | | 1 800.00 | 1 800.00 |
BJ TOTAL (I) | 329 235.00 | | 329 235.00 | 329 235.00 |
BZ Other receivables | 167.00 | | 167.00 | 167.00 |
CF Cash and cash equivalents | 2 382.00 | | 2 382.00 | 2 382.00 |
CJ TOTAL (II) | 2 549.00 | | 2 549.00 | 2 549.00 |
CO Grand total (0 to V) | 331 784.00 | | 331 784.00 | 331 784.00 |
CU Other investments | 324 060.00 | | 324 060.00 | 324 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 144 000.00 | | | 144 000.00 |
DD Legal reserve (1) | 7 200.00 | | | 7 200.00 |
DH Retained earnings | 423.00 | | | 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 282.00 | | | -3 282.00 |
DL TOTAL (I) | 148 341.00 | | | 148 341.00 |
DU Loans and Debts from Credit Institutions (3) | 134 374.00 | | | 134 374.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 235.00 | | | 48 235.00 |
DX Trade payables and related accounts | 834.00 | | | 834.00 |
EC TOTAL (IV) | 183 443.00 | | | 183 443.00 |
EE Grand total (I to V) | 331 784.00 | | | 331 784.00 |
EG Accrued income and payables due within one year | 74 485.00 | | | 74 485.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 66.00 | | | 66.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 469.00 | |
GF Total Operating Expenses (II) | | | 1 470.00 | |
GG - OPERATING RESULT (I - II) | | | -1 470.00 | |
GR Interest and similar expenses | | | 1 812.00 | |
GU Total financial expenses (VI) | | | 1 812.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 812.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 282.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 282.00 | | | 3 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 282.00 | | | -3 282.00 |
| |
| 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 | 329 235.00 | | 1 800.00 | 329 235.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 175.00 | | | 5 175.00 |
I3 DECREASES Total Financial Fixed Assets | | | 325 860.00 | |
I4 DECREASES Grand Total | | 1 800.00 | 329 235.00 | |
IN DECREASES Start-up, development, or research expenses | | 1 800.00 | 3 375.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 324 060.00 | | 1 800.00 | 324 060.00 |
| |
| 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 | 106.00 | 106.00 | | 106.00 |
8B Suppliers and Related Accounts | 834.00 | 834.00 | | 834.00 |
UT Other financial assets | 1 800.00 | | 1 800.00 | 1 800.00 |
VB VAT | 167.00 | 167.00 | | 167.00 |
VG Loans with a maturity of up to one year at origin | 66.00 | 66.00 | | 66.00 |
VH Loans with a maturity of more than one year at origin | 134 307.00 | 25 349.00 | 104 494.00 | 134 307.00 |
VI Group and Associates | 48 128.00 | 48 128.00 | | 48 128.00 |
VK Loans repaid during the year | 25 047.00 | | | 25 047.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 967.00 | 167.00 | 1 800.00 | 1 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 183 443.00 | 74 485.00 | 104 494.00 | 183 443.00 |
