| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 24 481 000.00 | | 24 481 000.00 | 24 481 000.00 |
CF Cash and cash equivalents | 1 000.00 | | 1 000.00 | 1 000.00 |
CJ TOTAL (II) | 1 000.00 | | 1 000.00 | 1 000.00 |
CO Grand total (0 to V) | 24 481 000.00 | | 24 481 000.00 | 24 481 000.00 |
CU Other investments | 24 481 000.00 | | 24 481 000.00 | 24 481 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 163 000.00 | 18 163 000.00 | | 18 163 000.00 |
DH Retained earnings | -585 000.00 | -499 000.00 | | -585 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -232 000.00 | -86 000.00 | | -232 000.00 |
DL TOTAL (I) | 17 347 000.00 | 17 575 000.00 | | 17 347 000.00 |
DX Trade payables and related accounts | 2 000.00 | 2 000.00 | | 2 000.00 |
EA Other liabilities | 7 132 000.00 | 6 900 000.00 | | 7 132 000.00 |
EC TOTAL (IV) | 7 135 000.00 | 6 903 000.00 | | 7 135 000.00 |
EE Grand total (I to V) | 24 481 000.00 | 24 481 000.00 | | 24 481 000.00 |
| |
| 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 | |
FX Taxes, duties, and similar payments | | | 2 000.00 | |
GF Total Operating Expenses (II) | | | 9 000.00 | |
GG - OPERATING RESULT (I - II) | | | -8 000.00 | |
GR Interest and similar expenses | | | 70 000.00 | |
GU Total financial expenses (VI) | | | 70 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -70 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -80 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 152 000.00 | 8 000.00 | | 152 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 232 000.00 | 86 000.00 | | 232 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -232 000.00 | -86 000.00 | | -232 000.00 |
| |
| 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 | 24 481 000.00 | | | 24 481 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 481 000.00 | |
I4 DECREASES Grand Total | | | 24 481 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 481 000.00 | | | 24 481 000.00 |
| |
| 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 | 2 000.00 | 2 000.00 | | 2 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 132 000.00 | 7 132 000.00 | | 7 132 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 136 000.00 | 7 136 000.00 | | 7 136 000.00 |
