| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 62 500.00 | | 62 500.00 | 62 500.00 |
BJ TOTAL (I) | 300 000.00 | | 300 000.00 | 300 000.00 |
BZ Other receivables | 160.00 | | 160.00 | 160.00 |
CF Cash and cash equivalents | 1 754.00 | | 1 754.00 | 1 754.00 |
CJ TOTAL (II) | 1 914.00 | | 1 914.00 | 1 914.00 |
CO Grand total (0 to V) | 364 414.00 | | 364 414.00 | 364 414.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | | | 125 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 270.00 | | | -10 270.00 |
DL TOTAL (I) | 114 730.00 | | | 114 730.00 |
DU Loans and Debts from Credit Institutions (3) | 183 301.00 | | | 183 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 274.00 | | | 65 274.00 |
DX Trade payables and related accounts | 1 110.00 | | | 1 110.00 |
EC TOTAL (IV) | 249 685.00 | | | 249 685.00 |
EE Grand total (I to V) | 364 414.00 | | | 364 414.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 166.00 | |
GF Total Operating Expenses (II) | | | 5 166.00 | |
GG - OPERATING RESULT (I - II) | | | -5 166.00 | |
GR Interest and similar expenses | | | 5 104.00 | |
GU Total financial expenses (VI) | | | 5 104.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 270.00 | | | 10 270.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 270.00 | | | -10 270.00 |
| |
| 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 | | | 300 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 300 000.00 | |
I4 DECREASES Grand Total | | | 300 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 300 000.00 | |
| |
| 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 | 1 110.00 | 1 110.00 | | 1 110.00 |
VB VAT | 160.00 | | | 160.00 |
VG Loans with a maturity of up to one year at origin | 94.00 | 94.00 | | 94.00 |
VH Loans with a maturity of more than one year at origin | 183 206.00 | 18 657.00 | 78 273.00 | 183 206.00 |
VI Group and Associates | 65 274.00 | 65 274.00 | | 65 274.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VK Loans repaid during the year | 16 794.00 | | | 16 794.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 160.00 | 160.00 | 78 273.00 | 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 249 685.00 | 85 135.00 | 78 273.00 | 249 685.00 |
