| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 20 000.00 | 548.00 | 19 452.00 | 20 000.00 |
AV Fixed assets in progress | 95 830.00 | | 95 830.00 | 95 830.00 |
BD Other fixed assets | 210.00 | | 210.00 | 210.00 |
BJ TOTAL (I) | 116 040.00 | 548.00 | 115 492.00 | 116 040.00 |
BZ Other receivables | 15 982.00 | | 15 982.00 | 15 982.00 |
CF Cash and cash equivalents | 110 318.00 | | 110 318.00 | 110 318.00 |
CJ TOTAL (II) | 126 300.00 | | 126 300.00 | 126 300.00 |
CO Grand total (0 to V) | 242 341.00 | 548.00 | 241 793.00 | 242 341.00 |
CX Development or Research and Development Expenses | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 100.00 | 100.00 | | 130 100.00 |
DH Retained earnings | -2 656.00 | -1 196.00 | | -2 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 757.00 | -1 460.00 | | -2 757.00 |
DJ Investment subsidies | 20 000.00 | | | 20 000.00 |
DL TOTAL (I) | 144 687.00 | -2 556.00 | | 144 687.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 725.00 | 50 282.00 | | 54 725.00 |
DX Trade payables and related accounts | 42 380.00 | 12 828.00 | | 42 380.00 |
EC TOTAL (IV) | 97 105.00 | 63 110.00 | | 97 105.00 |
EE Grand total (I to V) | 241 793.00 | 60 555.00 | | 241 793.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 209.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 548.00 | |
GF Total Operating Expenses (II) | | | 2 757.00 | |
GG - OPERATING RESULT (I - II) | | | -2 757.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 757.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 757.00 | 1 460.00 | | 2 757.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 757.00 | -1 460.00 | | -2 757.00 |
| |
| 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 | 48 375.00 | | 112 440.00 | 48 375.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 44 775.00 | | 20 000.00 | 44 775.00 |
I3 DECREASES Total Financial Fixed Assets | | | 210.00 | |
I4 DECREASES Grand Total | | 44 775.00 | 116 040.00 | |
IN DECREASES Start-up, development, or research expenses | | 44 775.00 | 20 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 95 830.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 600.00 | | 92 230.00 | 3 600.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 210.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 548.00 | | |
PE DEPRECIATION Total including other intangible assets | | 548.00 | | |
| |
| 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 | 42 380.00 | 42 380.00 | | 42 380.00 |
VB VAT | 15 982.00 | 15 982.00 | | 15 982.00 |
VI Group and Associates | 54 725.00 | 54 725.00 | | 54 725.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 982.00 | 15 982.00 | | 15 982.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 105.00 | 97 105.00 | | 97 105.00 |
