| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 567.00 | 12 000.00 | 2 567.00 | 14 567.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 9 049.00 | | 9 049.00 | 9 049.00 |
BJ TOTAL (I) | 23 746.00 | 12 000.00 | 11 746.00 | 23 746.00 |
BZ Other receivables | 192.00 | | 192.00 | 192.00 |
CF Cash and cash equivalents | 512.00 | | 512.00 | 512.00 |
CJ TOTAL (II) | 704.00 | | 704.00 | 704.00 |
CO Grand total (0 to V) | 24 450.00 | 12 000.00 | 12 450.00 | 24 450.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 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 |
DH Retained earnings | 9.00 | | | 9.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 486.00 | | | 486.00 |
DL TOTAL (I) | 8 879.00 | | | 8 879.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 342.00 | | | 3 342.00 |
DX Trade payables and related accounts | 229.00 | | | 229.00 |
EC TOTAL (IV) | 3 571.00 | | | 3 571.00 |
EE Grand total (I to V) | 12 450.00 | | | 12 450.00 |
EG Accrued income and payables due within one year | 3 571.00 | | | 3 571.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 408.00 | | 21 408.00 | 21 408.00 |
FJ Net sales | 21 408.00 | | 21 408.00 | 21 408.00 |
FR Total operating income (I) | | | 21 408.00 | |
FU Purchases of raw materials and other supplies | | | 4 555.00 | |
FW Other purchases and external expenses | | | 13 323.00 | |
FX Taxes, duties, and similar payments | | | 1 048.00 | |
FZ Social Security Contributions | | | 275.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 333.00 | |
GF Total Operating Expenses (II) | | | 20 534.00 | |
GG - OPERATING RESULT (I - II) | | | 874.00 | |
GR Interest and similar expenses | | | 387.00 | |
GU Total financial expenses (VI) | | | 387.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 408.00 | | | 21 408.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 922.00 | | | 20 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 486.00 | | | 486.00 |
| |
| 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 | 14 646.00 | 100.00 | 9 000.00 | 14 646.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 179.00 | |
I4 DECREASES Grand Total | | | 23 746.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 567.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 567.00 | | | 14 567.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 79.00 | 100.00 | 9 000.00 | 79.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 667.00 | 1 333.00 | | 10 667.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 667.00 | 1 333.00 | | 10 667.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 342.00 | 3 342.00 | | 3 342.00 |
8B Suppliers and Related Accounts | 229.00 | 229.00 | | 229.00 |
UT Other financial assets | 9 049.00 | | | 9 049.00 |
VB VAT | 192.00 | | | 192.00 |
VK Loans repaid during the year | 1 384.00 | | | 1 384.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 241.00 | 192.00 | 9 049.00 | 9 241.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 571.00 | 3 571.00 | | 3 571.00 |
| |
| 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 | 550.00 | | | 550.00 |
ST Other accounts | 13 323.00 | | | 13 323.00 |
YW Business tax | 498.00 | | | 498.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 048.00 | | | 1 048.00 |
YY Amount of VAT collected | 2 336.00 | | | 2 336.00 |
YZ Total deductible VAT on goods and services | 2 871.00 | | | 2 871.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 323.00 | | | 13 323.00 |
