| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 925.00 | 925.00 | | 925.00 |
AJ Other Intangible Assets | 27.00 | 27.00 | | 27.00 |
BJ TOTAL (I) | 193 125.00 | 25 924.00 | 167 201.00 | 193 125.00 |
CF Cash and cash equivalents | 9 990.00 | | 9 990.00 | 9 990.00 |
CJ TOTAL (II) | 9 990.00 | | 9 990.00 | 9 990.00 |
CO Grand total (0 to V) | 203 115.00 | 25 924.00 | 177 191.00 | 203 115.00 |
CU Other investments | 192 172.00 | 24 971.00 | 167 201.00 | 192 172.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 107 622.00 | 107 622.00 | | 107 622.00 |
DD Legal reserve (1) | 3 547.00 | 3 547.00 | | 3 547.00 |
DG Other reserves | 66 760.00 | 64 554.00 | | 66 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 339.00 | 2 206.00 | | -1 339.00 |
DL TOTAL (I) | 176 591.00 | 177 931.00 | | 176 591.00 |
DV Miscellaneous Loans and Financial Debts (4) | 508.00 | 508.00 | | 508.00 |
DX Trade payables and related accounts | 91.00 | 45.00 | | 91.00 |
EC TOTAL (IV) | 600.00 | 558.00 | | 600.00 |
EE Grand total (I to V) | 177 191.00 | 178 489.00 | | 177 191.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 75.00 | |
FX Taxes, duties, and similar payments | | | 1 264.00 | |
GF Total Operating Expenses (II) | | | 1 339.00 | |
GG - OPERATING RESULT (I - II) | | | -1 339.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 339.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 2 392.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 392.00 | | |
HK Income tax | | 4.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 2 392.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 339.00 | 185.00 | | 1 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 339.00 | 2 206.00 | | -1 339.00 |
| |
| 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 | 153 125.00 | | 40 000.00 | 153 125.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 952.00 | | | 952.00 |
I3 DECREASES Total Financial Fixed Assets | | | 192 172.00 | |
I4 DECREASES Grand Total | | | 193 125.00 | |
IN DECREASES Start-up, development, or research expenses | | | 952.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 152 172.00 | | 40 000.00 | 152 172.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 952.00 | | | 952.00 |
PE DEPRECIATION Total including other intangible assets | 952.00 | | | 952.00 |
| |
| 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 | 508.00 | 508.00 | | 508.00 |
8B Suppliers and Related Accounts | 91.00 | 91.00 | | 91.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 600.00 | 600.00 | | 600.00 |
