| |
| 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 | 82 264.00 | 77 487.00 | 4 777.00 | 82 264.00 |
AT Other tangible assets | 6 861.00 | 6 862.00 | | 6 861.00 |
BH Other financial assets | 6 750.00 | | 6 750.00 | 6 750.00 |
BJ TOTAL (I) | 95 876.00 | 84 349.00 | 11 527.00 | 95 876.00 |
BX Customers and related accounts | 10 525.00 | | 10 525.00 | 10 525.00 |
BZ Other receivables | 9 150.00 | | 9 150.00 | 9 150.00 |
CF Cash and cash equivalents | 11 628.00 | | 11 628.00 | 11 628.00 |
CJ TOTAL (II) | 31 302.00 | | 31 302.00 | 31 302.00 |
CO Grand total (0 to V) | 127 178.00 | 84 349.00 | 42 829.00 | 127 178.00 |
| |
| 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 | 17 196.00 | | | 17 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63.00 | | | 63.00 |
DL TOTAL (I) | 24 882.00 | | | 24 882.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 990.00 | | | 4 990.00 |
DX Trade payables and related accounts | 1 080.00 | | | 1 080.00 |
DY Tax and social security liabilities | 11 878.00 | | | 11 878.00 |
EC TOTAL (IV) | 17 947.00 | | | 17 947.00 |
EE Grand total (I to V) | 42 829.00 | | | 42 829.00 |
EG Accrued income and payables due within one year | 17 947.00 | | | 17 947.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 121.00 | | 121.00 | 121.00 |
FG Production sold - services | 123 237.00 | | 123 237.00 | 123 237.00 |
FJ Net sales | 123 358.00 | | 123 358.00 | 123 358.00 |
FR Total operating income (I) | | | 123 358.00 | |
FW Other purchases and external expenses | | | 51 120.00 | |
FX Taxes, duties, and similar payments | | | 1 490.00 | |
FY Salaries and Wages | | | 54 955.00 | |
FZ Social Security Contributions | | | 13 896.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 837.00 | |
GF Total Operating Expenses (II) | | | 123 297.00 | |
GG - OPERATING RESULT (I - II) | | | 61.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | | | -1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 123 361.00 | | | 123 361.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 298.00 | | | 123 298.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63.00 | | | 63.00 |
| |
| 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 | 92 912.00 | | 2 963.00 | 92 912.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 750.00 | |
I4 DECREASES Grand Total | | | 95 876.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 89 126.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 87 171.00 | | 1 954.00 | 87 171.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 741.00 | | 1 009.00 | 5 741.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 82 512.00 | 1 836.00 | | 82 512.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 82 512.00 | 1 836.00 | | 82 512.00 |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
8D Social Security and Other Social Organizations | 8 280.00 | 8 280.00 | | 8 280.00 |
UT Other financial assets | 6 750.00 | | | 6 750.00 |
UX Other trade receivables | 9 448.00 | | | 9 448.00 |
VA Doubtful or disputed receivables | 1 076.00 | | | 1 076.00 |
VB VAT | 180.00 | | | 180.00 |
VI Group and Associates | 4 990.00 | 4 990.00 | | 4 990.00 |
VM Income taxes | 8 970.00 | | | 8 970.00 |
VQ Other Taxes, Duties, and Similar Debts | 374.00 | 374.00 | | 374.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 425.00 | 19 675.00 | 6 750.00 | 26 425.00 |
VW VAT | 3 223.00 | 3 223.00 | | 3 223.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 947.00 | 17 947.00 | | 17 947.00 |
| |
| 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 | 545.00 | | | 545.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 327.00 | | | 2 327.00 |
ST Other accounts | 18 625.00 | | | 18 625.00 |
XQ Rental, rental and co-ownership charges | 30 168.00 | | | 30 168.00 |
YP Average staff number | 4.00 | | | 4.00 |
YW Business tax | 945.00 | | | 945.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 490.00 | | | 1 490.00 |
YY Amount of VAT collected | 23 426.00 | | | 23 426.00 |
YZ Total deductible VAT on goods and services | 3 158.00 | | | 3 158.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 51 120.00 | | | 51 120.00 |
