| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 921 000.00 | | 10 921 000.00 | 10 921 000.00 |
BZ Other receivables | 31 700 000.00 | | 31 700 000.00 | 31 700 000.00 |
CF Cash and cash equivalents | 22 000.00 | | 22 000.00 | 22 000.00 |
CJ TOTAL (II) | 31 722 000.00 | | 31 722 000.00 | 31 722 000.00 |
CO Grand total (0 to V) | 42 643 000.00 | | 42 643 000.00 | 42 643 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 005 000.00 | | | -1 005 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -564 000.00 | -1 005 000.00 | | -564 000.00 |
DL TOTAL (I) | -1 568 000.00 | -1 004 000.00 | | -1 568 000.00 |
EA Other liabilities | 44 211 000.00 | 42 161 000.00 | | 44 211 000.00 |
EC TOTAL (IV) | 44 211 000.00 | 42 161 000.00 | | 44 211 000.00 |
EE Grand total (I to V) | 42 643 000.00 | 41 157 000.00 | | 42 643 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 000.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 14 000.00 | |
GG - OPERATING RESULT (I - II) | | | -14 000.00 | |
GL Other interest and similar income | | | 1 501 000.00 | |
GP Total financial income (V) | | | 1 501 000.00 | |
GR Interest and similar expenses | | | 2 050 000.00 | |
GU Total financial expenses (VI) | | | 2 050 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -550 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -564 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 501 000.00 | 1 699 000.00 | | 1 501 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 064 000.00 | 2 704 000.00 | | 2 064 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -564 000.00 | -1 005 000.00 | | -564 000.00 |
| |
| 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 | 10 921 000.00 | | | 10 921 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 921 000.00 | |
I4 DECREASES Grand Total | | | 10 921 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 921 000.00 | | | 10 921 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 44 211 000.00 | 44 211 000.00 | | 44 211 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31 700 000.00 | | | 31 700 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 700 000.00 | 31 700 000.00 | | 31 700 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 211 000.00 | 44 211 000.00 | | 44 211 000.00 |
