| |
| 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 | 551.00 | 551.00 | | 551.00 |
AT Other tangible assets | 4 823.00 | 4 823.00 | | 4 823.00 |
BH Other financial assets | 3 855.00 | | 3 855.00 | 3 855.00 |
BJ TOTAL (I) | 9 229.00 | 5 374.00 | 3 855.00 | 9 229.00 |
BX Customers and related accounts | 2 048.00 | | 2 048.00 | 2 048.00 |
BZ Other receivables | 1 538.00 | | 1 538.00 | 1 538.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 3 585.00 | | 3 585.00 | 3 585.00 |
CO Grand total (0 to V) | 12 814.00 | 5 374.00 | 7 440.00 | 12 814.00 |
CP Shares due in less than one year | 3 855.00 | | | 3 855.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -3 130.00 | 24 194.00 | | -3 130.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 207.00 | -27 323.00 | | -9 207.00 |
DL TOTAL (I) | -3 537.00 | 5 670.00 | | -3 537.00 |
DU Loans and Debts from Credit Institutions (3) | 1 263.00 | 3 347.00 | | 1 263.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 566.00 | 2 699.00 | | 2 566.00 |
DX Trade payables and related accounts | | 1 082.00 | | |
DY Tax and social security liabilities | 707.00 | 3 518.00 | | 707.00 |
EA Other liabilities | 6 442.00 | 1 500.00 | | 6 442.00 |
EC TOTAL (IV) | 10 977.00 | 12 146.00 | | 10 977.00 |
EE Grand total (I to V) | 7 440.00 | 17 817.00 | | 7 440.00 |
EG Accrued income and payables due within one year | 10 977.00 | 12 146.00 | | 10 977.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 263.00 | 3 347.00 | | 1 263.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | 516.00 | |
FW Other purchases and external expenses | | | 8 128.00 | |
FX Taxes, duties, and similar payments | | | 549.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 9 207.00 | |
GG - OPERATING RESULT (I - II) | | | -9 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 207.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 53 737.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 207.00 | 81 060.00 | | 9 207.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 207.00 | -27 323.00 | | -9 207.00 |
| |
| 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 | 9 229.00 | | | 9 229.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 855.00 | |
I4 DECREASES Grand Total | | | 9 229.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 374.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 374.00 | | | 5 374.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 855.00 | | | 3 855.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 374.00 | | | 5 374.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 374.00 | | | 5 374.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 6 442.00 | 6 442.00 | | 6 442.00 |
UT Other financial assets | 3 855.00 | 3 855.00 | | 3 855.00 |
UX Other trade receivables | 2 048.00 | | | 2 048.00 |
VB VAT | 1 538.00 | | | 1 538.00 |
VG Loans with a maturity of up to one year at origin | 1 263.00 | 1 263.00 | | 1 263.00 |
VI Group and Associates | 2 566.00 | 2 566.00 | | 2 566.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 440.00 | 7 440.00 | | 7 440.00 |
VW VAT | 707.00 | 707.00 | | 707.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 977.00 | 10 977.00 | | 10 977.00 |
| |
| 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 | | 489.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 693.00 | 1 094.00 | | 693.00 |
ST Other accounts | 7 435.00 | 15 567.00 | | 7 435.00 |
XQ Rental, rental and co-ownership charges | | 2 477.00 | | |
YT Subcontracting | | 1 062.00 | | |
YW Business tax | 549.00 | 548.00 | | 549.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 549.00 | 1 037.00 | | 549.00 |
YY Amount of VAT collected | 150.00 | 4 661.00 | | 150.00 |
YZ Total deductible VAT on goods and services | 846.00 | 6 133.00 | | 846.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 128.00 | 20 199.00 | | 8 128.00 |
