| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 64 000.00 | | 64 000.00 | 64 000.00 |
BJ TOTAL (I) | 14 200.00 | 8 800.00 | 5 400.00 | 14 200.00 |
CF Cash and cash equivalents | 36.00 | | 36.00 | 36.00 |
CJ TOTAL (II) | 36.00 | | 36.00 | 36.00 |
CO Grand total (0 to V) | 78 236.00 | 8 800.00 | 69 436.00 | 78 236.00 |
CU Other investments | 14 200.00 | 8 800.00 | 5 400.00 | 14 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DH Retained earnings | -4 318.00 | -3 453.00 | | -4 318.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 624.00 | -865.00 | | -9 624.00 |
DL TOTAL (I) | 66 058.00 | 75 682.00 | | 66 058.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 500.00 | 1 300.00 | | 1 500.00 |
DX Trade payables and related accounts | 1 879.00 | 1 315.00 | | 1 879.00 |
EC TOTAL (IV) | 3 379.00 | 2 615.00 | | 3 379.00 |
EE Grand total (I to V) | 69 436.00 | 78 296.00 | | 69 436.00 |
EG Accrued income and payables due within one year | 3 379.00 | 2 615.00 | | 3 379.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 824.00 | |
GF Total Operating Expenses (II) | | | 824.00 | |
GG - OPERATING RESULT (I - II) | | | -824.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 800.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 8 800.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 624.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 624.00 | 865.00 | | 9 624.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 624.00 | -865.00 | | -9 624.00 |
| |
| 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 | 14 200.00 | | | 14 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 200.00 | |
I4 DECREASES Grand Total | | | 14 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 200.00 | | | 14 200.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 8 800.00 | | |
7C Grand total | | 8 800.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 8 800.00 | | |
| |
| 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 | 1 879.00 | 1 879.00 | | 1 879.00 |
VI Group and Associates | 1 500.00 | 1 500.00 | | 1 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 379.00 | 3 379.00 | | 3 379.00 |
