| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | | | | |
BJ TOTAL (I) | 3 024 699.00 | | 3 024 699.00 | 3 024 699.00 |
CF Cash and cash equivalents | 302 387.00 | | 302 387.00 | 302 387.00 |
CJ TOTAL (II) | 354 494.00 | | 354 494.00 | 354 494.00 |
CO Grand total (0 to V) | 3 379 193.00 | | 3 379 193.00 | 3 379 193.00 |
CU Other investments | 3 024 699.00 | | 3 024 699.00 | 3 024 699.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 443 100.00 | 3 443 100.00 | | 3 443 100.00 |
DH Retained earnings | -64 673.00 | -56 588.00 | | -64 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 520.00 | -8 085.00 | | -4 520.00 |
DL TOTAL (I) | 3 373 907.00 | 3 378 427.00 | | 3 373 907.00 |
DX Trade payables and related accounts | 5 286.00 | 6 390.00 | | 5 286.00 |
EC TOTAL (IV) | 5 286.00 | 33 963.00 | | 5 286.00 |
EE Grand total (I to V) | 3 379 193.00 | 3 412 391.00 | | 3 379 193.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 914.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 5 043.00 | |
GG - OPERATING RESULT (I - II) | | | -5 043.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 524.00 | |
GP Total financial income (V) | | | 524.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 524.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 524.00 | | | 524.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 043.00 | 8 085.00 | | 5 043.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 520.00 | -8 085.00 | | -4 520.00 |
| |
| 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 | 3 024 699.00 | | | 3 024 699.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 024 699.00 | |
I4 DECREASES Grand Total | | | 3 024 699.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 024 699.00 | | | 3 024 699.00 |
| |
| 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 | 5 286.00 | 5 286.00 | | 5 286.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 107.00 | 52 107.00 | | 52 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 286.00 | 5 286.00 | | 5 286.00 |
