| |
| 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 | 20 065.00 | 16 563.00 | 3 502.00 | 20 065.00 |
AT Other tangible assets | 24 590.00 | 15 498.00 | 9 091.00 | 24 590.00 |
BJ TOTAL (I) | 44 655.00 | 32 061.00 | 12 593.00 | 44 655.00 |
BV Advances and down payments on orders | 180.00 | | 180.00 | 180.00 |
BX Customers and related accounts | 682.00 | | 682.00 | 682.00 |
BZ Other receivables | 30.00 | | 30.00 | 30.00 |
CF Cash and cash equivalents | 61 824.00 | | 61 824.00 | 61 824.00 |
CJ TOTAL (II) | 62 717.00 | | 62 717.00 | 62 717.00 |
CO Grand total (0 to V) | 107 372.00 | 32 061.00 | 75 311.00 | 107 372.00 |
| |
| 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) | 762.00 | | | 762.00 |
DG Other reserves | 68 538.00 | | | 68 538.00 |
DH Retained earnings | -10 604.00 | | | -10 604.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 145.00 | | | 7 145.00 |
DL TOTAL (I) | 73 464.00 | | | 73 464.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38.00 | | | 38.00 |
DX Trade payables and related accounts | 263.00 | | | 263.00 |
DY Tax and social security liabilities | 1 545.00 | | | 1 545.00 |
EC TOTAL (IV) | 1 846.00 | | | 1 846.00 |
EE Grand total (I to V) | 75 311.00 | | | 75 311.00 |
EG Accrued income and payables due within one year | 1 846.00 | | | 1 846.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 21 561.00 | | 21 561.00 | 21 561.00 |
FJ Net sales | 21 561.00 | | 21 561.00 | 21 561.00 |
FQ Other income | | | 1 095.00 | |
FR Total operating income (I) | | | 22 656.00 | |
FW Other purchases and external expenses | | | 7 700.00 | |
FX Taxes, duties, and similar payments | | | 244.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 303.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 14 249.00 | |
GG - OPERATING RESULT (I - II) | | | 8 406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 406.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 261.00 | | | 1 261.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 656.00 | | | 22 656.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 510.00 | | | 15 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 145.00 | | | 7 145.00 |
| |
| 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 | 43 605.00 | | 1 944.00 | 43 605.00 |
I4 DECREASES Grand Total | | 893.00 | 44 655.00 | |
IY DECREASES Total Tangible Fixed Assets | | 893.00 | 44 655.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 605.00 | | 1 944.00 | 43 605.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 651.00 | 6 303.00 | 893.00 | 26 651.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 651.00 | 6 303.00 | 893.00 | 26 651.00 |
| |
| 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 | 263.00 | 263.00 | | 263.00 |
8E Income Taxes | 1 261.00 | 1 261.00 | | 1 261.00 |
UX Other trade receivables | 682.00 | | | 682.00 |
VB VAT | 30.00 | | | 30.00 |
VI Group and Associates | 38.00 | 38.00 | | 38.00 |
VQ Other Taxes, Duties, and Similar Debts | 203.00 | 203.00 | | 203.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 712.00 | 712.00 | | 712.00 |
VW VAT | 81.00 | 81.00 | | 81.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 846.00 | 1 846.00 | | 1 846.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 42.00 | | | 42.00 |
ST Other accounts | 2 657.00 | | | 2 657.00 |
XQ Rental, rental and co-ownership charges | 5 000.00 | | | 5 000.00 |
YW Business tax | 244.00 | | | 244.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 244.00 | | | 244.00 |
YY Amount of VAT collected | 4 312.00 | | | 4 312.00 |
YZ Total deductible VAT on goods and services | 521.00 | | | 521.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 700.00 | | | 7 700.00 |
