| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 468.00 | 2 441.00 | 27.00 | 2 468.00 |
BJ TOTAL (I) | 2 468.00 | 2 441.00 | 27.00 | 2 468.00 |
BZ Other receivables | 8 421.00 | | 8 421.00 | 8 421.00 |
CF Cash and cash equivalents | 25 740.00 | | 25 740.00 | 25 740.00 |
CH Prepaid expenses | 5 250.00 | | 5 250.00 | 5 250.00 |
CJ TOTAL (II) | 39 411.00 | | 39 411.00 | 39 411.00 |
CO Grand total (0 to V) | 41 879.00 | 2 441.00 | 39 438.00 | 41 879.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -7 034.00 | -5 248.00 | | -7 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 659.00 | -1 786.00 | | -1 659.00 |
DL TOTAL (I) | -1 071.00 | 588.00 | | -1 071.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 775.00 | 35 341.00 | | 36 775.00 |
DY Tax and social security liabilities | 505.00 | 2 600.00 | | 505.00 |
EA Other liabilities | 229.00 | 31.00 | | 229.00 |
EB Prepaid income (2) | 3 000.00 | 9 653.00 | | 3 000.00 |
EC TOTAL (IV) | 40 509.00 | 47 625.00 | | 40 509.00 |
EE Grand total (I to V) | 39 438.00 | 48 213.00 | | 39 438.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 865.00 | | 61 865.00 | 61 865.00 |
FJ Net sales | 61 865.00 | | 61 865.00 | 61 865.00 |
FR Total operating income (I) | | | 61 865.00 | |
FW Other purchases and external expenses | | | 59 628.00 | |
FX Taxes, duties, and similar payments | | | 542.00 | |
FY Salaries and Wages | | | 2 482.00 | |
FZ Social Security Contributions | | | 739.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 133.00 | |
GF Total Operating Expenses (II) | | | 63 524.00 | |
GG - OPERATING RESULT (I - II) | | | -1 659.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 659.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 61 865.00 | 94 414.00 | | 61 865.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 524.00 | 96 200.00 | | 63 524.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 659.00 | -1 786.00 | | -1 659.00 |
| |
| 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 | 2 468.00 | | | 2 468.00 |
I4 DECREASES Grand Total | | | 2 468.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 468.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 468.00 | | | 2 468.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 308.00 | 133.00 | | 2 308.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 308.00 | 133.00 | | 2 308.00 |
| |
| 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 | 229.00 | 229.00 | | 229.00 |
8L Deferred income | 3 000.00 | 3 000.00 | | 3 000.00 |
VB VAT | 69.00 | | | 69.00 |
VI Group and Associates | 36 775.00 | 36 775.00 | | 36 775.00 |
VP Miscellaneous | 8 352.00 | | | 8 352.00 |
VQ Other Taxes, Duties, and Similar Debts | 33.00 | 33.00 | | 33.00 |
VS Prepaid expenses | 5 250.00 | | | 5 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | | 13 671.00 | | |
VW VAT | 474.00 | 474.00 | | 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 511.00 | 40 511.00 | | 40 511.00 |
| |
| 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 | 100.00 | | | 100.00 |
ST Other accounts | 7 700.00 | | | 7 700.00 |
YT Subcontracting | 51 929.00 | | | 51 929.00 |
YW Business tax | 442.00 | | | 442.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 542.00 | | | 542.00 |
YY Amount of VAT collected | 3 567.00 | | | 3 567.00 |
YZ Total deductible VAT on goods and services | 2 511.00 | | | 2 511.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 59 629.00 | | | 59 629.00 |
