| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 542.00 | 2 659.00 | 6 883.00 | 9 542.00 |
BJ TOTAL (I) | 309 542.00 | 2 659.00 | 306 883.00 | 309 542.00 |
BZ Other receivables | 30 390.00 | | 30 390.00 | 30 390.00 |
CF Cash and cash equivalents | 19 383.00 | | 19 383.00 | 19 383.00 |
CJ TOTAL (II) | 49 773.00 | | 49 773.00 | 49 773.00 |
CO Grand total (0 to V) | 359 316.00 | 2 659.00 | 356 657.00 | 359 316.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 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) | 47 604.00 | | | 47 604.00 |
DL TOTAL (I) | 48 604.00 | | | 48 604.00 |
DU Loans and Debts from Credit Institutions (3) | 288 052.00 | | | 288 052.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 000.00 | | | 20 000.00 |
EC TOTAL (IV) | 308 052.00 | | | 308 052.00 |
EE Grand total (I to V) | 356 657.00 | | | 356 657.00 |
EG Accrued income and payables due within one year | 61 442.00 | | | 61 442.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
GA Operating Expenses - Depreciation and Amortization | | | 2 659.00 | |
GF Total Operating Expenses (II) | | | 2 659.00 | |
GG - OPERATING RESULT (I - II) | | | -2 659.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 000.00 | |
GP Total financial income (V) | | | 55 000.00 | |
GR Interest and similar expenses | | | 4 736.00 | |
GU Total financial expenses (VI) | | | 4 736.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 263.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 604.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 55 000.00 | | | 55 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 395.00 | | | 7 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 604.00 | | | 47 604.00 |
| |
| 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 | | | 309 542.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 9 542.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 300 000.00 | |
I4 DECREASES Grand Total | | | 309 542.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 542.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 300 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 659.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 2 659.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 30 390.00 | 30 390.00 | | 30 390.00 |
VH Loans with a maturity of more than one year at origin | 288 052.00 | 41 442.00 | 246 610.00 | 288 052.00 |
VI Group and Associates | 20 000.00 | 20 000.00 | | 20 000.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VK Loans repaid during the year | 11 947.00 | | | 11 947.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 390.00 | 30 390.00 | | 30 390.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 308 052.00 | 61 442.00 | 246 610.00 | 308 052.00 |
