| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 794.00 | 341.00 | 3 454.00 | 3 794.00 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 1 441 547.00 | 341.00 | 1 441 206.00 | 1 441 547.00 |
CF Cash and cash equivalents | 49 093.00 | | 49 093.00 | 49 093.00 |
CJ TOTAL (II) | 49 093.00 | | 49 093.00 | 49 093.00 |
CO Grand total (0 to V) | 1 490 640.00 | 341.00 | 1 490 299.00 | 1 490 640.00 |
CU Other investments | 1 437 600.00 | | 1 437 600.00 | 1 437 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 428 000.00 | | | 428 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 934.00 | | | -11 934.00 |
DK Regulated provisions | 640.00 | | | 640.00 |
DL TOTAL (I) | 416 706.00 | | | 416 706.00 |
DU Loans and Debts from Credit Institutions (3) | 1 069 353.00 | | | 1 069 353.00 |
DV Miscellaneous Loans and Financial Debts (4) | 400.00 | | | 400.00 |
DX Trade payables and related accounts | 3 840.00 | | | 3 840.00 |
EC TOTAL (IV) | 1 073 593.00 | | | 1 073 593.00 |
EE Grand total (I to V) | 1 490 299.00 | | | 1 490 299.00 |
EG Accrued income and payables due within one year | 36 624.00 | | | 36 624.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 535.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 341.00 | |
GF Total Operating Expenses (II) | | | 7 875.00 | |
GG - OPERATING RESULT (I - II) | | | -7 875.00 | |
GR Interest and similar expenses | | | 3 419.00 | |
GU Total financial expenses (VI) | | | 3 419.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 419.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 294.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 640.00 | | | 640.00 |
HH Total exceptional expenses (VIII) | 640.00 | | | 640.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -640.00 | | | -640.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 934.00 | | | 11 934.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 934.00 | | | -11 934.00 |
| |
| 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 | | | 1 441 547.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 3 794.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 437 753.00 | |
I4 DECREASES Grand Total | | | 1 441 548.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 794.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 437 753.00 | |
