| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 819.00 | 2 819.00 | | 2 819.00 |
BJ TOTAL (I) | 299 433.00 | 2 819.00 | 296 614.00 | 299 433.00 |
CF Cash and cash equivalents | 23 488.00 | | 23 488.00 | 23 488.00 |
CJ TOTAL (II) | 23 488.00 | | 23 488.00 | 23 488.00 |
CO Grand total (0 to V) | 322 921.00 | 2 819.00 | 320 102.00 | 322 921.00 |
CU Other investments | 296 614.00 | | 296 614.00 | 296 614.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | 110 000.00 | | 110 000.00 |
DD Legal reserve (1) | 11 000.00 | 11 000.00 | | 11 000.00 |
DG Other reserves | 191 660.00 | 204 066.00 | | 191 660.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 823.00 | -2 405.00 | | -3 823.00 |
DK Regulated provisions | 7 615.00 | 7 615.00 | | 7 615.00 |
DL TOTAL (I) | 316 452.00 | 330 275.00 | | 316 452.00 |
DX Trade payables and related accounts | 1 430.00 | 1 400.00 | | 1 430.00 |
DY Tax and social security liabilities | 2 220.00 | 2 062.00 | | 2 220.00 |
EC TOTAL (IV) | 3 650.00 | 3 462.00 | | 3 650.00 |
EE Grand total (I to V) | 320 102.00 | 333 737.00 | | 320 102.00 |
EG Accrued income and payables due within one year | 3 650.00 | 3 462.00 | | 3 650.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 602.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 603.00 | |
GG - OPERATING RESULT (I - II) | | | -1 603.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 603.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 220.00 | 2 062.00 | | 2 220.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 823.00 | 2 405.00 | | 3 823.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 823.00 | -2 405.00 | | -3 823.00 |
| |
| 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 | 299 433.00 | | | 299 433.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 819.00 | | | 2 819.00 |
I3 DECREASES Total Financial Fixed Assets | | | 296 614.00 | |
I4 DECREASES Grand Total | | | 299 433.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 819.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 296 614.00 | | | 296 614.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 819.00 | | | 2 819.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 819.00 | | | 2 819.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 615.00 | | | 7 615.00 |
7C Grand total | 7 615.00 | | | 7 615.00 |
| |
| 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 | 1 430.00 | 1 430.00 | | 1 430.00 |
8E Income Taxes | 2 220.00 | 2 220.00 | | 2 220.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 650.00 | 3 650.00 | | 3 650.00 |
