| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 16 000.00 | | 16 000.00 | 16 000.00 |
AV Fixed assets in progress | 880.00 | | 880.00 | 880.00 |
BJ TOTAL (I) | 880.00 | | 880.00 | 880.00 |
BZ Other receivables | 1 044.00 | | 1 044.00 | 1 044.00 |
CF Cash and cash equivalents | 26 390.00 | | 26 390.00 | 26 390.00 |
CJ TOTAL (II) | 27 435.00 | | 27 435.00 | 27 435.00 |
CO Grand total (0 to V) | 44 315.00 | | 44 315.00 | 44 315.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 603.00 | | | -3 603.00 |
DL TOTAL (I) | 16 397.00 | 20 000.00 | | 16 397.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 494.00 | 494.00 | | 25 494.00 |
DX Trade payables and related accounts | 2 376.00 | | | 2 376.00 |
EA Other liabilities | 48.00 | | | 48.00 |
EC TOTAL (IV) | 27 917.00 | 494.00 | | 27 917.00 |
EE Grand total (I to V) | 44 315.00 | 20 494.00 | | 44 315.00 |
EG Accrued income and payables due within one year | 27 917.00 | 494.00 | | 27 917.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 555.00 | |
GF Total Operating Expenses (II) | | | 3 555.00 | |
GG - OPERATING RESULT (I - II) | | | -3 555.00 | |
GR Interest and similar expenses | | | 48.00 | |
GU Total financial expenses (VI) | | | 48.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -48.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 603.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 603.00 | | | 3 603.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 603.00 | | | -3 603.00 |
| |
| 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 | | | 880.00 | |
I4 DECREASES Grand Total | | | 880.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 880.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 880.00 | |
| |
| 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 | 2 376.00 | 2 376.00 | | 2 376.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48.00 | 48.00 | | 48.00 |
VB VAT | 551.00 | 551.00 | | 551.00 |
VI Group and Associates | 25 494.00 | 25 494.00 | | 25 494.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 494.00 | 494.00 | | 494.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 044.00 | 1 044.00 | | 1 044.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 917.00 | 27 917.00 | | 27 917.00 |
