| |
| 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 | 323.00 | 323.00 | | 323.00 |
AT Other tangible assets | 15 745.00 | 15 745.00 | | 15 745.00 |
BJ TOTAL (I) | 16 068.00 | 16 068.00 | | 16 068.00 |
BX Customers and related accounts | 18 858.00 | | 18 858.00 | 18 858.00 |
BZ Other receivables | 1 634.00 | | 1 634.00 | 1 634.00 |
CJ TOTAL (II) | 20 492.00 | | 20 492.00 | 20 492.00 |
CO Grand total (0 to V) | 36 560.00 | 16 068.00 | 20 492.00 | 36 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 533.00 | | | 533.00 |
DG Other reserves | 10 120.00 | | | 10 120.00 |
DH Retained earnings | -16 633.00 | | | -16 633.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 575.00 | | | 575.00 |
DL TOTAL (I) | 2 217.00 | | | 2 217.00 |
DU Loans and Debts from Credit Institutions (3) | 5 383.00 | | | 5 383.00 |
DX Trade payables and related accounts | 2 533.00 | | | 2 533.00 |
DY Tax and social security liabilities | 1 283.00 | | | 1 283.00 |
EA Other liabilities | 9 076.00 | | | 9 076.00 |
EC TOTAL (IV) | 18 275.00 | | | 18 275.00 |
EE Grand total (I to V) | 20 492.00 | | | 20 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 45 280.00 | | 45 280.00 | 45 280.00 |
FR Total operating income (I) | | | 45 280.00 | |
FU Purchases of raw materials and other supplies | | | 27 450.00 | |
FW Other purchases and external expenses | | | 15 499.00 | |
FX Taxes, duties, and similar payments | | | 827.00 | |
GF Total Operating Expenses (II) | | | 43 776.00 | |
GG - OPERATING RESULT (I - II) | | | 1 504.00 | |
GR Interest and similar expenses | | | 929.00 | |
GU Total financial expenses (VI) | | | 929.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -929.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 575.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 280.00 | | | 45 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 705.00 | | | 44 705.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 575.00 | | | 575.00 |
| |
| 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 | 1 606.00 | | | 1 606.00 |
I4 DECREASES Grand Total | | | 16 067.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 067.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 606.00 | | | 1 606.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 067.00 | | | 16 067.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 067.00 | | | 16 067.00 |
| |
| 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 | 8 913.00 | 8 913.00 | | 8 913.00 |
8B Suppliers and Related Accounts | 2 533.00 | 2 533.00 | | 2 533.00 |
8K Other liabilities (including liabilities related to repo transactions) | 163.00 | 163.00 | | 163.00 |
UX Other trade receivables | 1 885.00 | | | 1 885.00 |
VB VAT | 1 634.00 | | | 1 634.00 |
VG Loans with a maturity of up to one year at origin | 5 383.00 | 5 383.00 | | 5 383.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 492.00 | 20 492.00 | | 20 492.00 |
VW VAT | 1 283.00 | 1 283.00 | | 1 283.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 275.00 | 18 275.00 | | 18 275.00 |
| |
| 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 | 14 053.00 | | | 14 053.00 |
XQ Rental, rental and co-ownership charges | 1 446.00 | | | 1 446.00 |
YW Business tax | 827.00 | | | 827.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 827.00 | | | 827.00 |
YY Amount of VAT collected | 5 940.00 | | | 5 940.00 |
YZ Total deductible VAT on goods and services | 6 326.00 | | | 6 326.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 499.00 | | | 15 499.00 |
