| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 504.00 | 4 504.00 | | 4 504.00 |
BJ TOTAL (I) | 739 464.00 | 4 504.00 | 734 960.00 | 739 464.00 |
CF Cash and cash equivalents | 3 487.00 | | 3 487.00 | 3 487.00 |
CJ TOTAL (II) | 3 487.00 | | 3 487.00 | 3 487.00 |
CO Grand total (0 to V) | 742 952.00 | 4 504.00 | 738 447.00 | 742 952.00 |
CU Other investments | 734 960.00 | | 734 960.00 | 734 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 420 000.00 | | | 420 000.00 |
DD Legal reserve (1) | 42 000.00 | | | 42 000.00 |
DG Other reserves | 266 868.00 | | | 266 868.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 111.00 | | | -8 111.00 |
DL TOTAL (I) | 720 758.00 | | | 720 758.00 |
DX Trade payables and related accounts | 3 546.00 | | | 3 546.00 |
EA Other liabilities | 14 144.00 | | | 14 144.00 |
EC TOTAL (IV) | 17 690.00 | | | 17 690.00 |
EE Grand total (I to V) | 738 447.00 | | | 738 447.00 |
EG Accrued income and payables due within one year | 17 690.00 | | | 17 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | -1.00 | | | -1.00 |
FW Other purchases and external expenses | | | 8 111.00 | |
FY Salaries and Wages | | | 1.00 | |
GF Total Operating Expenses (II) | | | 8 111.00 | |
GG - OPERATING RESULT (I - II) | | | -8 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 111.00 | | | 8 111.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 111.00 | | | -8 111.00 |
| |
| 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 | 739 464.00 | | | 739 464.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 504.00 | | | 4 504.00 |
I3 DECREASES Total Financial Fixed Assets | | | 734 960.00 | |
I4 DECREASES Grand Total | | | 739 464.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 504.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 734 960.00 | | | 734 960.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 504.00 | | | 4 504.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 504.00 | | | 4 504.00 |
| |
| 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 | 3 546.00 | 3 546.00 | | 3 546.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 144.00 | 14 144.00 | | 14 144.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 690.00 | 17 690.00 | | 17 690.00 |
