| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 720.00 | 675.00 | 3 044.00 | 3 720.00 |
BJ TOTAL (I) | 253 720.00 | 675.00 | 253 044.00 | 253 720.00 |
CF Cash and cash equivalents | 956.00 | | 956.00 | 956.00 |
CJ TOTAL (II) | 956.00 | | 956.00 | 956.00 |
CO Grand total (0 to V) | 254 676.00 | 675.00 | 254 001.00 | 254 676.00 |
CU Other investments | 250 000.00 | | 250 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 890.00 | | | -5 890.00 |
DL TOTAL (I) | -4 890.00 | | | -4 890.00 |
DU Loans and Debts from Credit Institutions (3) | 232 671.00 | | | 232 671.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 171.00 | | | 4 171.00 |
DX Trade payables and related accounts | 2 150.00 | | | 2 150.00 |
EA Other liabilities | 19 900.00 | | | 19 900.00 |
EC TOTAL (IV) | 258 892.00 | | | 258 892.00 |
EE Grand total (I to V) | 254 001.00 | | | 254 001.00 |
EG Accrued income and payables due within one year | 57 120.00 | | | 57 120.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 68.00 | | | 68.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 482.00 | |
FX Taxes, duties, and similar payments | | | 251.00 | |
GB Operating Expenses - Provisions | | | 675.00 | |
GF Total Operating Expenses (II) | | | 4 408.00 | |
GG - OPERATING RESULT (I - II) | | | -4 408.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GR Interest and similar expenses | | | 1 482.00 | |
GU Total financial expenses (VI) | | | 1 482.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 890.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 890.00 | | | 5 890.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 890.00 | | | -5 890.00 |
| |
| 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 | 253 720.00 | | | 253 720.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 000.00 | |
I4 DECREASES Grand Total | | | 253 720.00 | |
IO DECREASES Total including other intangible assets | | | 3 720.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 720.00 | | | 3 720.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 000.00 | | | 250 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 675.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 675.00 | | |
| |
| 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 | 2 150.00 | 2 150.00 | | 2 150.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 900.00 | 19 900.00 | | 19 900.00 |
VG Loans with a maturity of up to one year at origin | 68.00 | 68.00 | | 68.00 |
VH Loans with a maturity of more than one year at origin | 232 603.00 | 35 002.00 | 179 275.00 | 232 603.00 |
VI Group and Associates | 4 171.00 | | 4 171.00 | 4 171.00 |
VJ Loans taken out during the year | 250 000.00 | | | 250 000.00 |
VK Loans repaid during the year | 17 396.00 | | | 17 396.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 258 892.00 | 57 120.00 | 183 446.00 | 258 892.00 |
