| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 299.00 | 390.00 | 2 909.00 | 3 299.00 |
BJ TOTAL (I) | 513 090.00 | 390.00 | 512 700.00 | 513 090.00 |
CF Cash and cash equivalents | 54 029.00 | | 54 029.00 | 54 029.00 |
CJ TOTAL (II) | 54 029.00 | | 54 029.00 | 54 029.00 |
CO Grand total (0 to V) | 567 119.00 | 390.00 | 566 729.00 | 567 119.00 |
CU Other investments | 509 791.00 | | 509 791.00 | 509 791.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 938.00 | | | -6 938.00 |
DL TOTAL (I) | 8 062.00 | | | 8 062.00 |
DU Loans and Debts from Credit Institutions (3) | 482 590.00 | | | 482 590.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 379.00 | | | 74 379.00 |
DX Trade payables and related accounts | 1 698.00 | | | 1 698.00 |
EC TOTAL (IV) | 558 667.00 | | | 558 667.00 |
EE Grand total (I to V) | 566 729.00 | | | 566 729.00 |
EG Accrued income and payables due within one year | 122 640.00 | | | 122 640.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 781.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 390.00 | |
GF Total Operating Expenses (II) | | | 3 171.00 | |
GG - OPERATING RESULT (I - II) | | | -3 171.00 | |
GR Interest and similar expenses | | | 3 767.00 | |
GU Total financial expenses (VI) | | | 3 767.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 767.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 938.00 | | | 6 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 938.00 | | | -6 938.00 |
| |
| 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 | | | 513 090.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 3 299.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 509 791.00 | |
I4 DECREASES Grand Total | | | 513 090.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 299.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 509 791.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 390.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 390.00 | | |
| |
| 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 | 245.00 | 245.00 | | 245.00 |
8B Suppliers and Related Accounts | 1 698.00 | 1 698.00 | | 1 698.00 |
VH Loans with a maturity of more than one year at origin | 482 590.00 | 46 563.00 | 312 506.00 | 482 590.00 |
VI Group and Associates | 74 134.00 | 74 134.00 | | 74 134.00 |
VJ Loans taken out during the year | 487 749.00 | | | 487 749.00 |
VK Loans repaid during the year | 5 159.00 | | | 5 159.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 558 667.00 | 122 640.00 | 312 506.00 | 558 667.00 |
