| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 880.00 | 4 119.00 | 4 761.00 | 8 880.00 |
BJ TOTAL (I) | 1 025 933.00 | 4 119.00 | 1 021 814.00 | 1 025 933.00 |
BZ Other receivables | 2 077.00 | | 2 077.00 | 2 077.00 |
CF Cash and cash equivalents | 18 570.00 | | 18 570.00 | 18 570.00 |
CJ TOTAL (II) | 20 646.00 | | 20 646.00 | 20 646.00 |
CO Grand total (0 to V) | 1 046 579.00 | 4 119.00 | 1 042 460.00 | 1 046 579.00 |
CU Other investments | 1 017 053.00 | | 1 017 053.00 | 1 017 053.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 017 054.00 | 5.00 | | 1 017 054.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 561.00 | | | -6 561.00 |
DL TOTAL (I) | 1 010 493.00 | | | 1 010 493.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 2 160.00 | | | 2 160.00 |
EA Other liabilities | 29 807.00 | | | 29 807.00 |
EC TOTAL (IV) | 31 967.00 | | | 31 967.00 |
EE Grand total (I to V) | 1 042 460.00 | | | 1 042 460.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 363.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 119.00 | |
GF Total Operating Expenses (II) | | | 6 481.00 | |
GG - OPERATING RESULT (I - II) | | | -6 481.00 | |
GR Interest and similar expenses | | | 80.00 | |
GU Total financial expenses (VI) | | | 80.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -80.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 561.00 | | | 6 561.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 561.00 | | | -6 561.00 |
| |
| 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 | | | 1 025 933.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 8 880.00 | |
I3 DECREASES Total Financial Fixed Assets | 1 017 053.00 | | | 1 017 053.00 |
I4 DECREASES Grand Total | 1 025 933.00 | | | 1 025 933.00 |
IN DECREASES Start-up, development, or research expenses | 8 880.00 | | | 8 880.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 017 053.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 4 119.00 | | |
PE DEPRECIATION Total including other intangible assets | | 4 119.00 | | |
| |
| 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 | 2 160.00 | 2 160.00 | | 2 160.00 |
VB VAT | 2 077.00 | 2 077.00 | | 2 077.00 |
VI Group and Associates | 29 807.00 | 29 807.00 | | 29 807.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 077.00 | 2 077.00 | | 2 077.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 967.00 | 31 967.00 | | 31 967.00 |
