| |
| 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 | 13 159.00 | 8 098.00 | 5 061.00 | 13 159.00 |
AT Other tangible assets | 5 236.00 | 4 591.00 | 645.00 | 5 236.00 |
BH Other financial assets | 4 564.00 | | 4 564.00 | 4 564.00 |
BJ TOTAL (I) | 22 959.00 | 12 689.00 | 10 271.00 | 22 959.00 |
BT Goods | 7 627.00 | | 7 627.00 | 7 627.00 |
BX Customers and related accounts | 934.00 | | 934.00 | 934.00 |
BZ Other receivables | 7 345.00 | | 7 345.00 | 7 345.00 |
CF Cash and cash equivalents | 10 198.00 | | 10 198.00 | 10 198.00 |
CH Prepaid expenses | 562.00 | | 562.00 | 562.00 |
CJ TOTAL (II) | 26 665.00 | | 26 665.00 | 26 665.00 |
CO Grand total (0 to V) | 49 625.00 | 12 689.00 | 36 936.00 | 49 625.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 855.00 | | | 855.00 |
DG Other reserves | 16 245.00 | | | 16 245.00 |
DH Retained earnings | -41 099.00 | | | -41 099.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 800.00 | | | -4 800.00 |
DL TOTAL (I) | -13 799.00 | | | -13 799.00 |
DU Loans and Debts from Credit Institutions (3) | 5 315.00 | | | 5 315.00 |
DX Trade payables and related accounts | 18 729.00 | | | 18 729.00 |
DY Tax and social security liabilities | 26 691.00 | | | 26 691.00 |
EC TOTAL (IV) | 50 735.00 | | | 50 735.00 |
EE Grand total (I to V) | 36 936.00 | | | 36 936.00 |
EG Accrued income and payables due within one year | 50 735.00 | | | 50 735.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 315.00 | | | 5 315.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 306 314.00 | | 306 314.00 | 306 314.00 |
FJ Net sales | 306 314.00 | | 306 314.00 | 306 314.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 000.00 | |
FR Total operating income (I) | | | 307 314.00 | |
FS Purchases of goods (including customs duties) | | | 118 995.00 | |
FT Inventory change (goods) | | | -856.00 | |
FU Purchases of raw materials and other supplies | | | -242.00 | |
FW Other purchases and external expenses | | | 67 390.00 | |
FX Taxes, duties, and similar payments | | | 2 175.00 | |
FY Salaries and Wages | | | 95 087.00 | |
FZ Social Security Contributions | | | 29 323.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 712.00 | |
GF Total Operating Expenses (II) | | | 313 584.00 | |
GG - OPERATING RESULT (I - II) | | | -6 269.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 269.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 000.00 | | | 1 000.00 |
A2 TOTAL ASSETS | 420.00 | | | 420.00 |
HA Exceptional income from management transactions | 4.00 | | | 4.00 |
HD Total exceptional income (VII) | 4.00 | | | 4.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2.00 | | | 2.00 |
HK Income tax | -1 467.00 | | | -1 467.00 |
HL TOTAL REVENUE (I + III + V + VII) | 307 318.00 | | | 307 318.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 312 118.00 | | | 312 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 800.00 | | | -4 800.00 |
| |
| 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 | 22 959.00 | | | 22 959.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 564.00 | |
I4 DECREASES Grand Total | | | 22 959.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 395.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 395.00 | | | 18 395.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 564.00 | | | 4 564.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 977.00 | 1 712.00 | | 10 977.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 977.00 | 1 712.00 | | 10 977.00 |
| |
| 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 | 18 729.00 | 18 729.00 | | 18 729.00 |
8C Staff and Related Accounts | 7 452.00 | 7 452.00 | | 7 452.00 |
8D Social Security and Other Social Organizations | 18 148.00 | 18 148.00 | | 18 148.00 |
UT Other financial assets | 4 564.00 | | | 4 564.00 |
UX Other trade receivables | 934.00 | | | 934.00 |
VB VAT | 1 433.00 | | | 1 433.00 |
VH Loans with a maturity of more than one year at origin | 5 315.00 | 5 315.00 | | 5 315.00 |
VM Income taxes | 1 467.00 | | | 1 467.00 |
VN Other taxes, similar payments | 4 445.00 | | | 4 445.00 |
VS Prepaid expenses | 562.00 | | | 562.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 404.00 | 8 840.00 | 4 564.00 | 13 404.00 |
VW VAT | 1 091.00 | 1 091.00 | | 1 091.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 735.00 | 50 735.00 | | 50 735.00 |
| |
| 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 | 1 098.00 | | | 1 098.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 744.00 | | | 7 744.00 |
ST Other accounts | 32 238.00 | | | 32 238.00 |
XQ Rental, rental and co-ownership charges | 27 408.00 | | | 27 408.00 |
YP Average staff number | 3.00 | | | 3.00 |
YW Business tax | 1 077.00 | | | 1 077.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 175.00 | | | 2 175.00 |
YY Amount of VAT collected | 34 984.00 | | | 34 984.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 67 390.00 | | | 67 390.00 |
