| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 31 056.00 | 31 056.00 | | 31 056.00 |
BH Other financial assets | 4 000.00 | | 4 000.00 | 4 000.00 |
BJ TOTAL (I) | 436 056.00 | 31 056.00 | 405 000.00 | 436 056.00 |
BZ Other receivables | 6 000.00 | | 6 000.00 | 6 000.00 |
CJ TOTAL (II) | 6 000.00 | | 6 000.00 | 6 000.00 |
CO Grand total (0 to V) | 442 056.00 | 31 056.00 | 411 000.00 | 442 056.00 |
CU Other investments | 401 000.00 | | 401 000.00 | 401 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 92 020.00 | | | 92 020.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 581.00 | | | 56 581.00 |
DL TOTAL (I) | 154 102.00 | | | 154 102.00 |
DU Loans and Debts from Credit Institutions (3) | 142 169.00 | | | 142 169.00 |
DX Trade payables and related accounts | 641.00 | | | 641.00 |
EA Other liabilities | 114 089.00 | | | 114 089.00 |
EC TOTAL (IV) | 256 898.00 | | | 256 898.00 |
EE Grand total (I to V) | 411 000.00 | | | 411 000.00 |
EG Accrued income and payables due within one year | 256 898.00 | | | 256 898.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 400.00 | | | 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 829.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 724.00 | |
GF Total Operating Expenses (II) | | | 6 553.00 | |
GG - OPERATING RESULT (I - II) | | | -6 553.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 67 200.00 | |
GP Total financial income (V) | | | 67 200.00 | |
GR Interest and similar expenses | | | 4 066.00 | |
GU Total financial expenses (VI) | | | 4 066.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63 134.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 581.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 67 200.00 | | | 67 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 619.00 | | | 10 619.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 581.00 | | | 56 581.00 |
| |
| 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 | 436 056.00 | | | 436 056.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 31 056.00 | | | 31 056.00 |
I3 DECREASES Total Financial Fixed Assets | | | 405 000.00 | |
I4 DECREASES Grand Total | | | 436 056.00 | |
IN DECREASES Start-up, development, or research expenses | | | 31 056.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 405 000.00 | | | 405 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 332.00 | 4 724.00 | 31 056.00 | 26 332.00 |
CY DEPRECIATION Start-up, development, or research expenses | 26 332.00 | 4 724.00 | 31 056.00 | 26 332.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 641.00 | 641.00 | | 641.00 |
8K Other liabilities (including liabilities related to repo transactions) | 114 089.00 | 114 089.00 | | 114 089.00 |
UT Other financial assets | 4 000.00 | | 4 000.00 | 4 000.00 |
VH Loans with a maturity of more than one year at origin | 142 169.00 | 142 169.00 | | 142 169.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 000.00 | 6 000.00 | | 6 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 000.00 | 6 000.00 | 4 000.00 | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 256 898.00 | 256 898.00 | | 256 898.00 |
