| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 500 000.00 | | 500 000.00 | 500 000.00 |
BD Other fixed assets | 2 359 618.00 | | 2 359 618.00 | 2 359 618.00 |
BJ TOTAL (I) | 2 359 618.00 | | 2 359 618.00 | 2 359 618.00 |
CF Cash and cash equivalents | 127 036.00 | | 127 036.00 | 127 036.00 |
CJ TOTAL (II) | 127 036.00 | | 127 036.00 | 127 036.00 |
CO Grand total (0 to V) | 2 986 655.00 | | 2 986 655.00 | 2 986 655.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 623.00 | | | -44 623.00 |
DL TOTAL (I) | 955 376.00 | | | 955 376.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 229 479.00 | | | 1 229 479.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
DZ Fixed asset liabilities and related accounts | 800 000.00 | | | 800 000.00 |
EC TOTAL (IV) | 2 031 279.00 | | | 2 031 279.00 |
EE Grand total (I to V) | 2 986 655.00 | | | 2 986 655.00 |
EG Accrued income and payables due within one year | 2 031 279.00 | | | 2 031 279.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 44 970.00 | |
GF Total Operating Expenses (II) | | | 44 970.00 | |
GG - OPERATING RESULT (I - II) | | | -44 970.00 | |
GK Income from other securities and fixed asset receivables | | | 346.00 | |
GP Total financial income (V) | | | 346.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 346.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 623.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 346.00 | | | 346.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 970.00 | | | 44 970.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 623.00 | | | -44 623.00 |
| |
| 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 | | | 2 359 619.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 359 619.00 | |
I4 DECREASES Grand Total | | | 2 359 619.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 359 619.00 | |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8J Fixed Asset Liabilities and Related Accounts | 800 000.00 | 800 000.00 | | 800 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 229 479.00 | 1 229 479.00 | | 1 229 479.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 031 279.00 | 2 031 279.00 | | 2 031 279.00 |
