| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 200 000.00 | | 200 000.00 | 200 000.00 |
AV Fixed assets in progress | 9 415.00 | | 9 415.00 | 9 415.00 |
BJ TOTAL (I) | 9 415.00 | | 9 415.00 | 9 415.00 |
BV Advances and down payments on orders | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 5 333.00 | | 5 333.00 | 5 333.00 |
CF Cash and cash equivalents | 200 000.00 | | 200 000.00 | 200 000.00 |
CJ TOTAL (II) | 205 833.00 | | 205 833.00 | 205 833.00 |
CO Grand total (0 to V) | 415 248.00 | | 415 248.00 | 415 248.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | | | 400 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 250.00 | | | -17 250.00 |
DL TOTAL (I) | 382 750.00 | | | 382 750.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500.00 | | | 500.00 |
DX Trade payables and related accounts | 31 998.00 | | | 31 998.00 |
EC TOTAL (IV) | 32 498.00 | | | 32 498.00 |
EE Grand total (I to V) | 415 248.00 | | | 415 248.00 |
EG Accrued income and payables due within one year | 32 498.00 | | | 32 498.00 |
EI Including equity loans | 500.00 | | | 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 250.00 | |
GF Total Operating Expenses (II) | | | 17 250.00 | |
GG - OPERATING RESULT (I - II) | | | -17 250.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 250.00 | | | 17 250.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 250.00 | | | -17 250.00 |
| |
| 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 | | | 9 415.00 | |
I4 DECREASES Grand Total | | | 9 415.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 415.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 9 415.00 | |
| |
| 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 | 31 998.00 | 31 998.00 | | 31 998.00 |
VB VAT | 5 333.00 | 5 333.00 | | 5 333.00 |
VI Group and Associates | 500.00 | 500.00 | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 333.00 | 5 333.00 | | 5 333.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 498.00 | 32 498.00 | | 32 498.00 |
