| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 122.00 | 4 205.00 | 3 916.00 | 8 122.00 |
BJ TOTAL (I) | 158 122.00 | 4 205.00 | 153 916.00 | 158 122.00 |
CF Cash and cash equivalents | 797.00 | | 797.00 | 797.00 |
CJ TOTAL (II) | 797.00 | | 797.00 | 797.00 |
CO Grand total (0 to V) | 158 919.00 | 4 205.00 | 154 713.00 | 158 919.00 |
CU Other investments | 150 000.00 | | 150 000.00 | 150 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -4 872.00 | -1 696.00 | | -4 872.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 595.00 | -3 176.00 | | -6 595.00 |
DL TOTAL (I) | -1 468.00 | 5 128.00 | | -1 468.00 |
DV Miscellaneous Loans and Financial Debts (4) | 156 181.00 | 51 849.00 | | 156 181.00 |
EC TOTAL (IV) | 156 181.00 | 51 849.00 | | 156 181.00 |
EE Grand total (I to V) | 154 713.00 | 56 977.00 | | 154 713.00 |
EG Accrued income and payables due within one year | 156 181.00 | 51 849.00 | | 156 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 113.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 824.00 | |
GF Total Operating Expenses (II) | | | 4 938.00 | |
GG - OPERATING RESULT (I - II) | | | -4 938.00 | |
GR Interest and similar expenses | | | 1 657.00 | |
GU Total financial expenses (VI) | | | 1 657.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 657.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 595.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 595.00 | 3 176.00 | | 6 595.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 595.00 | -3 176.00 | | -6 595.00 |
| |
| 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 | 58 122.00 | | 100 000.00 | 58 122.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 8 122.00 | | | 8 122.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150 000.00 | |
I4 DECREASES Grand Total | | | 158 122.00 | |
IN DECREASES Start-up, development, or research expenses | | | 8 122.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 000.00 | | 100 000.00 | 50 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 381.00 | 1 824.00 | | 2 381.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 381.00 | 1 824.00 | | 2 381.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 156 181.00 | 156 181.00 | | 156 181.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 181.00 | 156 181.00 | | 156 181.00 |
