| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 935.00 | 4 644.00 | 291.00 | 4 935.00 |
BJ TOTAL (I) | 4 935.00 | 4 644.00 | 291.00 | 4 935.00 |
BZ Other receivables | 996.00 | | 996.00 | 996.00 |
CF Cash and cash equivalents | 10 463.00 | | 10 463.00 | 10 463.00 |
CJ TOTAL (II) | 11 459.00 | | 11 459.00 | 11 459.00 |
CO Grand total (0 to V) | 16 394.00 | 4 644.00 | 11 750.00 | 16 394.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DD Legal reserve (1) | 600.00 | | | 600.00 |
DH Retained earnings | -6 762.00 | | | -6 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 952.00 | | | 3 952.00 |
DL TOTAL (I) | 3 790.00 | | | 3 790.00 |
DY Tax and social security liabilities | 7 939.00 | | | 7 939.00 |
EA Other liabilities | 21.00 | | | 21.00 |
EC TOTAL (IV) | 7 981.00 | | | 7 981.00 |
EE Grand total (I to V) | 11 750.00 | | | 11 750.00 |
EG Accrued income and payables due within one year | 7 981.00 | | | 7 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 199.00 | | 80 199.00 | 80 199.00 |
FJ Net sales | 80 199.00 | | 80 199.00 | 80 199.00 |
FR Total operating income (I) | | | 80 199.00 | |
FW Other purchases and external expenses | | | 38 053.00 | |
FX Taxes, duties, and similar payments | | | 510.00 | |
FY Salaries and Wages | | | 34 289.00 | |
FZ Social Security Contributions | | | 2 072.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 482.00 | |
GF Total Operating Expenses (II) | | | 75 407.00 | |
GG - OPERATING RESULT (I - II) | | | 4 793.00 | |
GR Interest and similar expenses | | | 398.00 | |
GU Total financial expenses (VI) | | | 398.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -398.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 395.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | -35.00 | | | -35.00 |
HH Total exceptional expenses (VIII) | -35.00 | | | -35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | | | -35.00 |
HK Income tax | 478.00 | | | 478.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 199.00 | | | 80 199.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 248.00 | | | 76 248.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 952.00 | | | 3 952.00 |
| |
| 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 | 4 935.00 | | | 4 935.00 |
I4 DECREASES Grand Total | | | 4 935.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 935.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 935.00 | | | 4 935.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 161.00 | 482.00 | | 4 161.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 161.00 | 482.00 | | 4 161.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 478.00 | 478.00 | | 478.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21.00 | 21.00 | | 21.00 |
VB VAT | 440.00 | | | 440.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 556.00 | | | 556.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 996.00 | 996.00 | | 996.00 |
VW VAT | 7 461.00 | 7 461.00 | | 7 461.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 961.00 | 7 961.00 | | 7 961.00 |
| |
| 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 | 510.00 | | | 510.00 |
ST Other accounts | 37 729.00 | | | 37 729.00 |
YT Subcontracting | 324.00 | | | 324.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 510.00 | | | 510.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 38 053.00 | | | 38 053.00 |
