| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 40 000.00 | | 40 000.00 | 40 000.00 |
BJ TOTAL (I) | 481 203.00 | | 481 203.00 | 481 203.00 |
BZ Other receivables | 1 434.00 | | 1 434.00 | 1 434.00 |
CF Cash and cash equivalents | 3 296.00 | | 3 296.00 | 3 296.00 |
CJ TOTAL (II) | 4 730.00 | | 4 730.00 | 4 730.00 |
CO Grand total (0 to V) | 525 933.00 | | 525 933.00 | 525 933.00 |
CU Other investments | 481 203.00 | | 481 203.00 | 481 203.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 574.00 | | | -4 574.00 |
DK Regulated provisions | 48.00 | | | 48.00 |
DL TOTAL (I) | 45 474.00 | | | 45 474.00 |
DU Loans and Debts from Credit Institutions (3) | 188 544.00 | | | 188 544.00 |
DV Miscellaneous Loans and Financial Debts (4) | 289 503.00 | | | 289 503.00 |
DX Trade payables and related accounts | 2 412.00 | | | 2 412.00 |
EC TOTAL (IV) | 480 459.00 | | | 480 459.00 |
EE Grand total (I to V) | 525 933.00 | | | 525 933.00 |
EG Accrued income and payables due within one year | 87 734.00 | | | 87 734.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 004.00 | |
FX Taxes, duties, and similar payments | | | 475.00 | |
GF Total Operating Expenses (II) | | | 1 479.00 | |
GG - OPERATING RESULT (I - II) | | | -1 479.00 | |
GR Interest and similar expenses | | | 3 047.00 | |
GU Total financial expenses (VI) | | | 3 047.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 047.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 48.00 | | | 48.00 |
HH Total exceptional expenses (VIII) | 48.00 | | | 48.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -48.00 | | | -48.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 574.00 | | | 4 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 574.00 | | | -4 574.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | | 48.00 | | |
7C Grand total | | 48.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 289 503.00 | | | 289 503.00 |
8B Suppliers and Related Accounts | 2 412.00 | 2 412.00 | | 2 412.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 434.00 | 1 434.00 | | 1 434.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 480 459.00 | 87 734.00 | 103 222.00 | 480 459.00 |
