| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 259.00 | 259.00 | | 259.00 |
AT Other tangible assets | 723.00 | 723.00 | | 723.00 |
BJ TOTAL (I) | 982.00 | 982.00 | | 982.00 |
BR Intermediate and finished products | 246.00 | | 246.00 | 246.00 |
BX Customers and related accounts | 344.00 | | 344.00 | 344.00 |
BZ Other receivables | 1 058.00 | | 1 058.00 | 1 058.00 |
CF Cash and cash equivalents | 1 595.00 | | 2 066.00 | 1 595.00 |
CJ TOTAL (II) | 3 243.00 | | 3 243.00 | 3 243.00 |
CO Grand total (0 to V) | 4 225.00 | 982.00 | 3 243.00 | 4 225.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DH Retained earnings | -44 784.00 | | | -44 784.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 211.00 | | | -2 211.00 |
DL TOTAL (I) | -39 373.00 | | | -39 373.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 687.00 | | | 31 687.00 |
DX Trade payables and related accounts | 1 647.00 | | | 1 647.00 |
DY Tax and social security liabilities | 9 282.00 | | | 9 282.00 |
EC TOTAL (IV) | 42 616.00 | | | 42 616.00 |
EE Grand total (I to V) | 3 243.00 | | | 3 243.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 802.00 | | 9 802.00 | 9 802.00 |
FJ Net sales | 9 802.00 | | 9 802.00 | 9 802.00 |
FR Total operating income (I) | | | 9 802.00 | |
FU Purchases of raw materials and other supplies | | | 2 324.00 | |
FV Inventory change (raw materials and supplies) | | | 6.00 | |
FW Other purchases and external expenses | | | 2 714.00 | |
FX Taxes, duties, and similar payments | | | 994.00 | |
FY Salaries and Wages | | | 4 862.00 | |
FZ Social Security Contributions | | | 912.00 | |
GF Total Operating Expenses (II) | | | 11 806.00 | |
GG - OPERATING RESULT (I - II) | | | -2 004.00 | |
GR Interest and similar expenses | | | 207.00 | |
GU Total financial expenses (VI) | | | 207.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 802.00 | | | 9 802.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 013.00 | | | 12 013.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 211.00 | | | -2 211.00 |
| |
| 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 | 982.00 | | | 982.00 |
I4 DECREASES Grand Total | | | 982.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 982.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 982.00 | | | 982.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 982.00 | | | 982.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 982.00 | | | 982.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | | 6.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 31 687.00 | | | 31 687.00 |
8B Suppliers and Related Accounts | 1 647.00 | 1 647.00 | | 1 647.00 |
8C Staff and Related Accounts | 8 592.00 | 8 592.00 | | 8 592.00 |
8D Social Security and Other Social Organizations | 382.00 | 382.00 | | 382.00 |
UX Other trade receivables | 344.00 | | | 344.00 |
VB VAT | 235.00 | | | 235.00 |
VJ Loans taken out during the year | 55.00 | | | 55.00 |
VM Income taxes | 823.00 | | | 823.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 402.00 | 1 402.00 | | 1 402.00 |
VW VAT | 308.00 | 308.00 | | 308.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 616.00 | 10 929.00 | | 42 616.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 845.00 | | | 845.00 |
ST Other accounts | 2 714.00 | | | 2 714.00 |
YP Average staff number | 1.00 | | | 1.00 |
YW Business tax | 149.00 | | | 149.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 994.00 | | | 994.00 |
YY Amount of VAT collected | 1 468.00 | | | 1 468.00 |
YZ Total deductible VAT on goods and services | 712.00 | | | 712.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 714.00 | | | 2 714.00 |
