| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 640.00 | 184.00 | 1 456.00 | 1 640.00 |
BJ TOTAL (I) | 59 890.00 | 184.00 | 59 706.00 | 59 890.00 |
BZ Other receivables | 332.00 | | 332.00 | 332.00 |
CF Cash and cash equivalents | 4 611.00 | | 4 611.00 | 4 611.00 |
CJ TOTAL (II) | 4 943.00 | | 4 943.00 | 4 943.00 |
CO Grand total (0 to V) | 64 833.00 | 184.00 | 64 649.00 | 64 833.00 |
CU Other investments | 58 250.00 | | 58 250.00 | 58 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -351.00 | | | -351.00 |
DL TOTAL (I) | 14 649.00 | | | 14 649.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 000.00 | | | 50 000.00 |
EC TOTAL (IV) | 50 000.00 | | | 50 000.00 |
EE Grand total (I to V) | 64 649.00 | | | 64 649.00 |
EI Including equity loans | 50 000.00 | | | 50 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 167.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 184.00 | |
GF Total Operating Expenses (II) | | | 351.00 | |
GG - OPERATING RESULT (I - II) | | | -351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -351.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 351.00 | | | 351.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -351.00 | | | -351.00 |
| |
| 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 | 59 890.00 | | | 59 890.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 640.00 | | | 1 640.00 |
I3 DECREASES Total Financial Fixed Assets | | | 58 250.00 | |
I4 DECREASES Grand Total | | | 59 890.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 640.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 58 250.00 | | | 58 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 184.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 184.00 | | |
