| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 45 294 000.00 | | 45 294 000.00 | 45 294 000.00 |
BJ TOTAL (I) | 45 294 000.00 | | 45 294 000.00 | 45 294 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 529 000.00 | | 529 000.00 | 529 000.00 |
CJ TOTAL (II) | 529 000.00 | | 529 000.00 | 529 000.00 |
CO Grand total (0 to V) | 45 823 000.00 | | 45 823 000.00 | 45 823 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 43 797 000.00 | 4 000 000.00 | | 43 797 000.00 |
DD Legal reserve (1) | 11 000.00 | 9 000.00 | | 11 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 000.00 | 17 000.00 | | 3 000.00 |
DL TOTAL (I) | 43 811 000.00 | 4 226 000.00 | | 43 811 000.00 |
DX Trade payables and related accounts | 7 000.00 | 5 000.00 | | 7 000.00 |
DY Tax and social security liabilities | 5 000.00 | | | 5 000.00 |
EA Other liabilities | 2 000 000.00 | | | 2 000 000.00 |
EC TOTAL (IV) | 2 012 000.00 | 5 000.00 | | 2 012 000.00 |
EE Grand total (I to V) | 45 823 000.00 | 4 231 000.00 | | 45 823 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 000.00 | |
GF Total Operating Expenses (II) | | | 7 000.00 | |
GG - OPERATING RESULT (I - II) | | | -6 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 000.00 | | | 11 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | 22 000.00 | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 000.00 | 5 000.00 | | 18 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 000.00 | 17 000.00 | | 3 000.00 |
| |
| 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 | 1 747 000.00 | | | 1 747 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 45 294 000.00 | |
I4 DECREASES Grand Total | | | 45 294 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 747 000.00 | | | 1 747 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 000.00 | | 1 000.00 | 1 000.00 |
7C Grand total | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 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 | 7 000.00 | 7 000.00 | | 7 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 012 000.00 | 2 012 000.00 | | 2 012 000.00 |
