| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 5 000 000.00 | | 5 000 000.00 | 5 000 000.00 |
BB Receivables related to investments | 1 936 000.00 | | 1 936 000.00 | 1 936 000.00 |
BJ TOTAL (I) | 1 936 000.00 | | 1 936 000.00 | 1 936 000.00 |
CB Subscribed and called capital, not paid | | | | |
CF Cash and cash equivalents | 2 276 000.00 | | 2 276 000.00 | 2 276 000.00 |
CJ TOTAL (II) | 2 276 000.00 | | 2 276 000.00 | 2 276 000.00 |
CO Grand total (0 to V) | 9 213 000.00 | | 9 213 000.00 | 9 213 000.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000 000.00 | 8 000 000.00 | | 8 000 000.00 |
DH Retained earnings | -14 000.00 | | | -14 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 000.00 | -14 000.00 | | -21 000.00 |
DL TOTAL (I) | 7 965 000.00 | 7 986 000.00 | | 7 965 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 242 000.00 | | | 1 242 000.00 |
DX Trade payables and related accounts | 6 000.00 | 2 000.00 | | 6 000.00 |
EC TOTAL (IV) | 1 248 000.00 | 2 000.00 | | 1 248 000.00 |
EE Grand total (I to V) | 9 213 000.00 | 7 988 000.00 | | 9 213 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 21 000.00 | |
GF Total Operating Expenses (II) | | | 21 000.00 | |
GG - OPERATING RESULT (I - II) | | | -21 000.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4.00 | |
GP Total financial income (V) | | | 4 000.00 | |
GR Interest and similar expenses | | | 3 000.00 | |
GU Total financial expenses (VI) | | | 3 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 000.00 | | | 4 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 000.00 | 14 000.00 | | 24 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 000.00 | -14 000.00 | | -21 000.00 |
| |
| 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 | | | 1 937 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 937 000.00 | |
I4 DECREASES Grand Total | | | 1 937 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 937 000.00 | |
| |
| 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 | 6 000.00 | 6 000.00 | | 6 000.00 |
VG Loans with a maturity of up to one year at origin | 1 242 000.00 | 1 000.00 | | 1 242 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 248 000.00 | 7 000.00 | | 1 248 000.00 |
