| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
AJ Other Intangible Assets | 14 749.00 | | 14 749.00 | 14 749.00 |
BJ TOTAL (I) | 14 749.00 | | 14 749.00 | 14 749.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 2 746 743.00 | | 2 746 743.00 | 2 746 743.00 |
CJ TOTAL (II) | 2 746 743.00 | | 2 746 743.00 | 2 746 743.00 |
CO Grand total (0 to V) | 5 761 492.00 | | 5 761 492.00 | 5 761 492.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000 000.00 | 6 000 000.00 | | 6 000 000.00 |
DH Retained earnings | -143 792.00 | | | -143 792.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -95 952.00 | -143 792.00 | | -95 952.00 |
DL TOTAL (I) | 5 760 257.00 | 5 856 208.00 | | 5 760 257.00 |
DU Loans and Debts from Credit Institutions (3) | 35.00 | | | 35.00 |
DX Trade payables and related accounts | 1 200.00 | 23 700.00 | | 1 200.00 |
EC TOTAL (IV) | 1 235.00 | 23 700.00 | | 1 235.00 |
EE Grand total (I to V) | 5 761 492.00 | 5 879 908.00 | | 5 761 492.00 |
EG Accrued income and payables due within one year | 1 235.00 | 23 700.00 | | 1 235.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 95 952.00 | |
GF Total Operating Expenses (II) | | | 95 952.00 | |
GG - OPERATING RESULT (I - II) | | | -95 952.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -95 952.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 19 343.00 | | |
HH Total exceptional expenses (VIII) | | 19 343.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -19 343.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 952.00 | 143 792.00 | | 95 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -95 952.00 | -143 792.00 | | -95 952.00 |
| |
| 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 | 11 799.00 | | 2 950.00 | 11 799.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 749.00 | |
I4 DECREASES Grand Total | | | 14 749.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 799.00 | | 2 950.00 | 11 799.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
VG Loans with a maturity of up to one year at origin | 35.00 | 35.00 | | 35.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 235.00 | 1 235.00 | | 1 235.00 |
