| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 620.00 | 5 141.00 | 1 479.00 | 6 620.00 |
BJ TOTAL (I) | 6 620.00 | 5 141.00 | 1 479.00 | 6 620.00 |
BV Advances and down payments on orders | 24.00 | | 24.00 | 24.00 |
BX Customers and related accounts | 9 208.00 | | 9 208.00 | 9 208.00 |
CF Cash and cash equivalents | 916.00 | | 916.00 | 916.00 |
CJ TOTAL (II) | 10 148.00 | | 10 148.00 | 10 148.00 |
CO Grand total (0 to V) | 16 768.00 | 5 141.00 | 11 627.00 | 16 768.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DH Retained earnings | -107.00 | | | -107.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -81.00 | | | -81.00 |
DL TOTAL (I) | 312.00 | | | 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 614.00 | | | 9 614.00 |
DY Tax and social security liabilities | 1 701.00 | | | 1 701.00 |
EC TOTAL (IV) | 11 315.00 | | | 11 315.00 |
EE Grand total (I to V) | 11 627.00 | | | 11 627.00 |
EG Accrued income and payables due within one year | 11 315.00 | | | 11 315.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 055.00 | | 8 055.00 | 8 055.00 |
FJ Net sales | 8 055.00 | | 8 055.00 | 8 055.00 |
FR Total operating income (I) | | | 8 055.00 | |
FW Other purchases and external expenses | | | 5 860.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
FY Salaries and Wages | | | 1 288.00 | |
FZ Social Security Contributions | | | 275.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 536.00 | |
GF Total Operating Expenses (II) | | | 8 116.00 | |
GG - OPERATING RESULT (I - II) | | | -61.00 | |
GR Interest and similar expenses | | | 50.00 | |
GU Total financial expenses (VI) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -81.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 055.00 | | | 8 055.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 136.00 | | | 8 136.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -81.00 | | | -81.00 |
| |
| 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 | 4 716.00 | | 1 905.00 | 4 716.00 |
I4 DECREASES Grand Total | | | 6 620.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 620.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 716.00 | | 1 905.00 | 4 716.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 606.00 | 535.00 | | 4 606.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 606.00 | 535.00 | | 4 606.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 9 208.00 | | | 9 208.00 |
VI Group and Associates | 9 614.00 | 9 614.00 | | 9 614.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 208.00 | 9 208.00 | | 9 208.00 |
VW VAT | 1 701.00 | 1 701.00 | | 1 701.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 315.00 | 11 315.00 | | 11 315.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 5 860.00 | | | 5 860.00 |
YP Average staff number | 1.00 | | | 1.00 |
YW Business tax | 158.00 | | | 158.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 158.00 | | | 158.00 |
YY Amount of VAT collected | 1 611.00 | | | 1 611.00 |
YZ Total deductible VAT on goods and services | 623.00 | | | 623.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 860.00 | | | 5 860.00 |
