| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 272.00 | 135.00 | 1 137.00 | 1 272.00 |
BJ TOTAL (I) | 116 268.00 | 135.00 | 116 133.00 | 116 268.00 |
CF Cash and cash equivalents | 17.00 | | 17.00 | 17.00 |
CH Prepaid expenses | 4 113.00 | | 4 113.00 | 4 113.00 |
CJ TOTAL (II) | 4 130.00 | | 4 130.00 | 4 130.00 |
CO Grand total (0 to V) | 120 397.00 | 135.00 | 120 262.00 | 120 397.00 |
CU Other investments | 114 995.00 | | 114 995.00 | 114 995.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 161.00 | | | -4 161.00 |
DK Regulated provisions | 397.00 | | | 397.00 |
DL TOTAL (I) | 6 236.00 | | | 6 236.00 |
DU Loans and Debts from Credit Institutions (3) | 111 138.00 | | | 111 138.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 812.00 | | | 1 812.00 |
DX Trade payables and related accounts | 840.00 | | | 840.00 |
EA Other liabilities | 235.00 | | | 235.00 |
EC TOTAL (IV) | 114 026.00 | | | 114 026.00 |
EE Grand total (I to V) | 120 262.00 | | | 120 262.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 477.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 135.00 | |
GF Total Operating Expenses (II) | | | 2 612.00 | |
GG - OPERATING RESULT (I - II) | | | -2 612.00 | |
GR Interest and similar expenses | | | 1 152.00 | |
GU Total financial expenses (VI) | | | 1 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 764.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 397.00 | | | 397.00 |
HH Total exceptional expenses (VIII) | 397.00 | | | 397.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -397.00 | | | -397.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 161.00 | | | 4 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 161.00 | | | -4 161.00 |
| |
| 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 | | | 116 268.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 272.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 114 995.00 | |
I4 DECREASES Grand Total | | | 116 268.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 272.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 114 995.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 135.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 135.00 | | |
| |
| 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 | 840.00 | 840.00 | | 840.00 |
8K Other liabilities (including liabilities related to repo transactions) | 235.00 | 235.00 | | 235.00 |
VH Loans with a maturity of more than one year at origin | 111 138.00 | 15 868.00 | 62 153.00 | 111 138.00 |
VI Group and Associates | 1 812.00 | 1 812.00 | | 1 812.00 |
VJ Loans taken out during the year | 110 000.00 | | | 110 000.00 |
VS Prepaid expenses | 4 113.00 | 4 113.00 | | 4 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 113.00 | 4 113.00 | | 4 113.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 026.00 | 18 755.00 | 62 153.00 | 114 026.00 |
