| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 697 172.00 | | 697 172.00 | 697 172.00 |
BJ TOTAL (I) | 699 741.00 | | 699 741.00 | 699 741.00 |
CF Cash and cash equivalents | 597 090.00 | | 597 090.00 | 597 090.00 |
CJ TOTAL (II) | 597 090.00 | | 597 090.00 | 597 090.00 |
CO Grand total (0 to V) | 1 296 831.00 | | 1 296 831.00 | 1 296 831.00 |
CU Other investments | 2 569.00 | | 2 569.00 | 2 569.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 380.00 | | | -28 380.00 |
DL TOTAL (I) | -23 380.00 | | | -23 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 601 228.00 | | | 601 228.00 |
DX Trade payables and related accounts | 21 811.00 | | | 21 811.00 |
DZ Fixed asset liabilities and related accounts | 697 172.00 | | | 697 172.00 |
EC TOTAL (IV) | 1 320 212.00 | | | 1 320 212.00 |
EE Grand total (I to V) | 1 296 831.00 | | | 1 296 831.00 |
EG Accrued income and payables due within one year | 1 320 212.00 | | | 1 320 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 27 152.00 | |
GF Total Operating Expenses (II) | | | 27 152.00 | |
GG - OPERATING RESULT (I - II) | | | -27 152.00 | |
GR Interest and similar expenses | | | 1 228.00 | |
GU Total financial expenses (VI) | | | 1 228.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 228.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 380.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 380.00 | | | 28 380.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 380.00 | | | -28 380.00 |
| |
| 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 | | | 699 741.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 697 172.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 569.00 | |
I4 DECREASES Grand Total | | | 699 741.00 | |
IN DECREASES Start-up, development, or research expenses | | | 697 172.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 569.00 | |
| |
| 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 | 21 811.00 | 21 811.00 | | 21 811.00 |
8J Fixed Asset Liabilities and Related Accounts | 697 172.00 | 697 172.00 | | 697 172.00 |
VI Group and Associates | 601 228.00 | 601 228.00 | | 601 228.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 320 212.00 | 1 320 212.00 | | 1 320 212.00 |
