| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 597 300.00 | | 597 300.00 | 597 300.00 |
BD Other fixed assets | 1 300 000.00 | | 1 300 000.00 | 1 300 000.00 |
BJ TOTAL (I) | 1 300 000.00 | | 1 300 000.00 | 1 300 000.00 |
BZ Other receivables | 5 060.00 | | 5 060.00 | 5 060.00 |
CF Cash and cash equivalents | 4 219.00 | | 4 219.00 | 4 219.00 |
CJ TOTAL (II) | 9 279.00 | | 9 279.00 | 9 279.00 |
CO Grand total (0 to V) | 1 906 579.00 | | 1 906 579.00 | 1 906 579.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 940 000.00 | 1 940 000.00 | | 1 940 000.00 |
DH Retained earnings | -40 478.00 | | | -40 478.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -228.00 | -40 478.00 | | -228.00 |
DL TOTAL (I) | 1 899 294.00 | 1 899 522.00 | | 1 899 294.00 |
DX Trade payables and related accounts | 7 284.00 | 5 260.00 | | 7 284.00 |
EC TOTAL (IV) | 7 284.00 | 5 260.00 | | 7 284.00 |
EE Grand total (I to V) | 1 906 579.00 | 1 904 782.00 | | 1 906 579.00 |
EG Accrued income and payables due within one year | 7 284.00 | 5 260.00 | | 7 284.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 228.00 | |
GF Total Operating Expenses (II) | | | 5 228.00 | |
GG - OPERATING RESULT (I - II) | | | -5 228.00 | |
GL Other interest and similar income | | | 5 000.00 | |
GP Total financial income (V) | | | 5 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 000.00 | | | 5 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 228.00 | 40 478.00 | | 5 228.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -228.00 | -40 478.00 | | -228.00 |
| |
| 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 | 1 000 000.00 | | 300 000.00 | 1 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 300 000.00 | |
I4 DECREASES Grand Total | | | 1 300 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000 000.00 | | 300 000.00 | 1 000 000.00 |
| |
| 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 | 7 284.00 | 7 284.00 | | 7 284.00 |
VC Group and associates | 5 000.00 | 5 000.00 | | 5 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 060.00 | 5 060.00 | | 5 060.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 284.00 | 7 284.00 | | 7 284.00 |
