| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 27 499.00 | 21 191.00 | 6 308.00 | 27 499.00 |
BJ TOTAL (I) | 27 499.00 | 21 191.00 | 6 308.00 | 27 499.00 |
BT Goods | 1 820.00 | 520.00 | 1 300.00 | 1 820.00 |
BZ Other receivables | 714.00 | | 714.00 | 714.00 |
CF Cash and cash equivalents | 5 426.00 | | 5 426.00 | 5 426.00 |
CH Prepaid expenses | 1 720.00 | | 1 720.00 | 1 720.00 |
CJ TOTAL (II) | 9 680.00 | 520.00 | 9 160.00 | 9 680.00 |
CO Grand total (0 to V) | 37 179.00 | 21 711.00 | 15 468.00 | 37 179.00 |
| |
| 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 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -5 683.00 | -3 917.00 | | -5 683.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 335.00 | -1 766.00 | | -1 335.00 |
DL TOTAL (I) | 1 366.00 | 2 701.00 | | 1 366.00 |
DW Advances and down payments received on current orders | 2 000.00 | 1 000.00 | | 2 000.00 |
DX Trade payables and related accounts | 6 729.00 | 6 696.00 | | 6 729.00 |
DY Tax and social security liabilities | 4 373.00 | 4 552.00 | | 4 373.00 |
EA Other liabilities | 1 000.00 | 1 000.00 | | 1 000.00 |
EC TOTAL (IV) | 14 102.00 | 13 248.00 | | 14 102.00 |
EE Grand total (I to V) | 15 468.00 | 15 949.00 | | 15 468.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 47 309.00 | | 47 309.00 | 47 309.00 |
FJ Net sales | 47 309.00 | | 47 309.00 | 47 309.00 |
FM Inventory production | | | 5 980.00 | |
FN Capitalized production | | | 4 210.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 000.00 | |
FR Total operating income (I) | | | 59 499.00 | |
FS Purchases of goods (including customs duties) | | | 33 072.00 | |
FT Inventory change (goods) | | | -6 428.00 | |
FW Other purchases and external expenses | | | 9 193.00 | |
FX Taxes, duties, and similar payments | | | 1 245.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 5 342.00 | |
GF Total Operating Expenses (II) | | | 60 424.00 | |
GG - OPERATING RESULT (I - II) | | | -925.00 | |
GR Interest and similar expenses | | | 410.00 | |
GU Total financial expenses (VI) | | | 410.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -410.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 335.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 59 499.00 | 66 693.00 | | 59 499.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 834.00 | 68 459.00 | | 60 834.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 335.00 | -1 766.00 | | -1 335.00 |
| |
| 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 | 27 499.00 | | | 27 499.00 |
I4 DECREASES Grand Total | 27 499.00 | | | 27 499.00 |
IY DECREASES Total Tangible Fixed Assets | 27 499.00 | | | 27 499.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 499.00 | | | 27 499.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 641.00 | 550.00 | | 20 641.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 641.00 | 550.00 | | 20 641.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
7B Total provisions for depreciation | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
7C Grand total | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
8B Suppliers and Related Accounts | 6 729.00 | 6 729.00 | | 6 729.00 |
8D Social Security and Other Social Organizations | 4 373.00 | 4 373.00 | | 4 373.00 |
8L Deferred income | 2 000.00 | 2 000.00 | | 2 000.00 |
VJ Loans taken out during the year | 1 000.00 | | | 1 000.00 |
VS Prepaid expenses | 1 720.00 | | | 1 720.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 720.00 | 1 720.00 | | 1 720.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 102.00 | 14 102.00 | | 14 102.00 |
| |
| 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 | 247.00 | | | 247.00 |
ST Other accounts | 1 295.00 | | | 1 295.00 |
XQ Rental, rental and co-ownership charges | 7 898.00 | | | 7 898.00 |
YW Business tax | 998.00 | | | 998.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 245.00 | | | 1 245.00 |
YY Amount of VAT collected | 9 463.00 | | | 9 463.00 |
YZ Total deductible VAT on goods and services | 7 349.00 | | | 7 349.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 193.00 | | | 9 193.00 |
