| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 13 591.00 | 3 599.00 | 9 992.00 | 13 591.00 |
BJ TOTAL (I) | 370 891.00 | 3 599.00 | 367 292.00 | 370 891.00 |
BZ Other receivables | 4 275.00 | | 4 275.00 | 4 275.00 |
CF Cash and cash equivalents | 4 355.00 | | 4 355.00 | 4 355.00 |
CJ TOTAL (II) | 8 630.00 | | 8 630.00 | 8 630.00 |
CO Grand total (0 to V) | 379 521.00 | 3 599.00 | 375 922.00 | 379 521.00 |
CS Evaluated investments - equity method | 357 300.00 | | 357 300.00 | 357 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 235 000.00 | | | 235 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 819.00 | | | -21 819.00 |
DL TOTAL (I) | 213 181.00 | | | 213 181.00 |
DU Loans and Debts from Credit Institutions (3) | 151 678.00 | | | 151 678.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 000.00 | | | 5 000.00 |
DX Trade payables and related accounts | 6 064.00 | | | 6 064.00 |
EC TOTAL (IV) | 162 741.00 | | | 162 741.00 |
EE Grand total (I to V) | 375 922.00 | | | 375 922.00 |
EI Including equity loans | 5 000.00 | | | 5 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 542.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 599.00 | |
GF Total Operating Expenses (II) | | | 20 142.00 | |
GG - OPERATING RESULT (I - II) | | | -20 142.00 | |
GR Interest and similar expenses | | | 1 678.00 | |
GU Total financial expenses (VI) | | | 1 678.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 678.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 819.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 819.00 | | | 21 819.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 819.00 | | | -21 819.00 |
| |
| 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 | | | 370 891.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 13 591.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 357 300.00 | |
I4 DECREASES Grand Total | | | 370 891.00 | |
IN DECREASES Start-up, development, or research expenses | | | 13 591.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 357 300.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3 599.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 3 599.00 | | |
| |
| 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 | 6 063.00 | 6 063.00 | | 6 063.00 |
VB VAT | 4 275.00 | 4 275.00 | | 4 275.00 |
VH Loans with a maturity of more than one year at origin | 151 677.00 | 22 050.00 | 84 970.00 | 151 677.00 |
VI Group and Associates | 5 000.00 | 5 000.00 | | 5 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 275.00 | 4 275.00 | | 4 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 162 741.00 | 33 113.00 | 84 970.00 | 162 741.00 |
