| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 230.00 | 1 044.00 | 2 186.00 | 3 230.00 |
BJ TOTAL (I) | 590 753.00 | 295 744.00 | 295 009.00 | 590 753.00 |
BZ Other receivables | 47 033.00 | | 47 033.00 | 47 033.00 |
CF Cash and cash equivalents | 1 083.00 | | 1 083.00 | 1 083.00 |
CJ TOTAL (II) | 48 116.00 | | 48 116.00 | 48 116.00 |
CO Grand total (0 to V) | 644 238.00 | 295 744.00 | 348 494.00 | 644 238.00 |
CU Other investments | 587 523.00 | 294 700.00 | 292 823.00 | 587 523.00 |
CW Deferred expenses or loan issuance costs | 5 369.00 | | 5 369.00 | 5 369.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 000.00 | 140 000.00 | | 140 000.00 |
DD Legal reserve (1) | 14 000.00 | | | 14 000.00 |
DG Other reserves | 25 002.00 | | | 25 002.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -107 464.00 | 39 002.00 | | -107 464.00 |
DL TOTAL (I) | 71 538.00 | 179 002.00 | | 71 538.00 |
DU Loans and Debts from Credit Institutions (3) | 233 985.00 | 231 551.00 | | 233 985.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 531.00 | 32 000.00 | | 40 531.00 |
DX Trade payables and related accounts | 2 440.00 | 2 760.00 | | 2 440.00 |
DY Tax and social security liabilities | | 425.00 | | |
EC TOTAL (IV) | 276 956.00 | 266 736.00 | | 276 956.00 |
EE Grand total (I to V) | 348 494.00 | 445 737.00 | | 348 494.00 |
EG Accrued income and payables due within one year | 78 793.00 | 68 572.00 | | 78 793.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 230.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 1 780.00 | |
GF Total Operating Expenses (II) | | | 4 010.00 | |
GG - OPERATING RESULT (I - II) | | | -4 010.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 229.00 | |
GP Total financial income (V) | | | 38 229.00 | |
GQ Financial allocations to depreciation and provisions | | | 138 800.00 | |
GR Interest and similar expenses | | | 3 156.00 | |
GU Total financial expenses (VI) | | | 141 956.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -103 727.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -107 737.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -273.00 | 425.00 | | -273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 229.00 | 227 003.00 | | 38 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 693.00 | 188 002.00 | | 145 693.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -107 464.00 | 39 002.00 | | -107 464.00 |
| |
| 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 | 590 753.00 | | | 590 753.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 230.00 | | | 3 230.00 |
I3 DECREASES Total Financial Fixed Assets | | | 587 523.00 | |
I4 DECREASES Grand Total | | | 590 753.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 230.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 587 523.00 | | | 587 523.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 398.00 | 646.00 | | 398.00 |
CY DEPRECIATION Start-up, development, or research expenses | 398.00 | 646.00 | | 398.00 |
| |
| 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 | 2 440.00 | 2 440.00 | | 2 440.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 531.00 | 40 531.00 | | 40 531.00 |
UX Other trade receivables | 47 033.00 | 47 033.00 | | 47 033.00 |
VH Loans with a maturity of more than one year at origin | 233 985.00 | 35 822.00 | 130 724.00 | 233 985.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 033.00 | 47 033.00 | | 47 033.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 276 956.00 | 78 793.00 | 130 724.00 | 276 956.00 |
