| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 273.00 | 1 273.00 | | 1 273.00 |
BD Other fixed assets | 29 000.00 | | 29 000.00 | 29 000.00 |
BJ TOTAL (I) | 40 773.00 | 1 273.00 | 39 500.00 | 40 773.00 |
BX Customers and related accounts | 2 500.00 | | 2 500.00 | 2 500.00 |
BZ Other receivables | 44 046.00 | | 44 046.00 | 44 046.00 |
CF Cash and cash equivalents | 202.00 | | 202.00 | 202.00 |
CJ TOTAL (II) | 46 748.00 | | 46 748.00 | 46 748.00 |
CO Grand total (0 to V) | 87 521.00 | 1 273.00 | 86 248.00 | 87 521.00 |
CU Other investments | 10 500.00 | | 10 500.00 | 10 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 12 575.00 | 11 907.00 | | 12 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 232.00 | 668.00 | | 232.00 |
DL TOTAL (I) | 14 457.00 | 14 225.00 | | 14 457.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 792.00 | 72 184.00 | | 71 792.00 |
EC TOTAL (IV) | 71 792.00 | 72 184.00 | | 71 792.00 |
EE Grand total (I to V) | 86 248.00 | 86 409.00 | | 86 248.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 500.00 | | 2 500.00 | 2 500.00 |
FJ Net sales | 2 500.00 | | 2 500.00 | 2 500.00 |
FR Total operating income (I) | | | 2 500.00 | |
FW Other purchases and external expenses | | | 2 836.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 2 836.00 | |
GG - OPERATING RESULT (I - II) | | | -336.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 568.00 | |
GP Total financial income (V) | | | 568.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 568.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 232.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 068.00 | 2 496.00 | | 3 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 836.00 | 1 830.00 | | 2 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 232.00 | 666.00 | | 232.00 |
| |
| 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 | 40 773.00 | | | 40 773.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 273.00 | | | 1 273.00 |
I3 DECREASES Total Financial Fixed Assets | | | 39 500.00 | |
I4 DECREASES Grand Total | | | 40 773.00 | |
IO DECREASES Total including other intangible assets | | | 1 273.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 39 500.00 | | | 39 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 273.00 | | | 1 273.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 273.00 | | | 1 273.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 71 792.00 | 71 792.00 | | 71 792.00 |
UX Other trade receivables | 2 500.00 | 2 500.00 | | 2 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 44 046.00 | 44 046.00 | | 44 046.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 546.00 | 46 546.00 | | 46 546.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 792.00 | 71 792.00 | | 71 792.00 |
