| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 953.00 | 883.00 | 2 070.00 | 2 953.00 |
BH Other financial assets | 157.00 | | 157.00 | 157.00 |
BJ TOTAL (I) | 145 967.00 | 883.00 | 145 084.00 | 145 967.00 |
BZ Other receivables | 520.00 | | 520.00 | 520.00 |
CF Cash and cash equivalents | 850.00 | | 850.00 | 850.00 |
CH Prepaid expenses | 425.00 | | 425.00 | 425.00 |
CJ TOTAL (II) | 1 795.00 | | 1 795.00 | 1 795.00 |
CO Grand total (0 to V) | 147 762.00 | 883.00 | 146 879.00 | 147 762.00 |
CU Other investments | 142 857.00 | | 142 857.00 | 142 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 142 857.00 | 142 857.00 | | 142 857.00 |
DH Retained earnings | -4 650.00 | | | -4 650.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 237.00 | -4 650.00 | | -4 237.00 |
DL TOTAL (I) | 133 970.00 | 138 207.00 | | 133 970.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 30.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 623.00 | 5 764.00 | | 7 623.00 |
DX Trade payables and related accounts | 2 400.00 | 1 372.00 | | 2 400.00 |
EA Other liabilities | 2 856.00 | 1 649.00 | | 2 856.00 |
EC TOTAL (IV) | 12 909.00 | 8 815.00 | | 12 909.00 |
EE Grand total (I to V) | 146 879.00 | 147 022.00 | | 146 879.00 |
EG Accrued income and payables due within one year | 12 909.00 | 8 815.00 | | 12 909.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 586.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 591.00 | |
GF Total Operating Expenses (II) | | | 4 177.00 | |
GG - OPERATING RESULT (I - II) | | | -4 177.00 | |
GR Interest and similar expenses | | | 59.00 | |
GU Total financial expenses (VI) | | | 59.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -59.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 237.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 237.00 | 4 650.00 | | 4 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 237.00 | -4 650.00 | | -4 237.00 |
| |
| 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 | 145 967.00 | | | 145 967.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 953.00 | | | 2 953.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 143 014.00 | | | 143 014.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 292.00 | 591.00 | | 292.00 |
CY DEPRECIATION Start-up, development, or research expenses | 292.00 | 591.00 | | 292.00 |
