| |
| 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 | 2 670.00 | 806.00 | 1 864.00 | 2 670.00 |
AT Other tangible assets | 4 559.00 | 306.00 | 4 253.00 | 4 559.00 |
BJ TOTAL (I) | 7 229.00 | 1 112.00 | 6 117.00 | 7 229.00 |
BV Advances and down payments on orders | 4 000.00 | | 4 000.00 | 4 000.00 |
BX Customers and related accounts | 2 832.00 | | 2 832.00 | 2 832.00 |
BZ Other receivables | 411.00 | | 411.00 | 411.00 |
CF Cash and cash equivalents | 4 964.00 | | 4 964.00 | 4 964.00 |
CJ TOTAL (II) | 12 208.00 | | 12 208.00 | 12 208.00 |
CO Grand total (0 to V) | 19 437.00 | 1 112.00 | 18 324.00 | 19 437.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200.00 | | | 1 200.00 |
DD Legal reserve (1) | 120.00 | | | 120.00 |
DH Retained earnings | 8 978.00 | | | 8 978.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 986.00 | | | 2 986.00 |
DL TOTAL (I) | 13 285.00 | | | 13 285.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 381.00 | | | 1 381.00 |
DX Trade payables and related accounts | 2 468.00 | | | 2 468.00 |
DY Tax and social security liabilities | 1 191.00 | | | 1 191.00 |
EC TOTAL (IV) | 5 040.00 | | | 5 040.00 |
EE Grand total (I to V) | 18 324.00 | | | 18 324.00 |
EG Accrued income and payables due within one year | 5 040.00 | | | 5 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 998.00 | | 14 998.00 | 14 998.00 |
FJ Net sales | 14 998.00 | | 14 998.00 | 14 998.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 15 000.00 | |
FU Purchases of raw materials and other supplies | | | 179.00 | |
FW Other purchases and external expenses | | | 10 517.00 | |
FX Taxes, duties, and similar payments | | | 558.00 | |
FY Salaries and Wages | | | 177.00 | |
FZ Social Security Contributions | | | 131.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 555.00 | |
GE Other Expenses | | | -104.00 | |
GF Total Operating Expenses (II) | | | 12 014.00 | |
GG - OPERATING RESULT (I - II) | | | 2 986.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 986.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 000.00 | | | 15 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 014.00 | | | 12 014.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 986.00 | | | 2 986.00 |
| |
| 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 | 3 283.00 | | 3 947.00 | 3 283.00 |
I4 DECREASES Grand Total | | | 7 229.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 229.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 283.00 | | 3 947.00 | 3 283.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 557.00 | 555.00 | | 557.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 557.00 | 555.00 | | 557.00 |
| |
| 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 | 2 468.00 | 2 468.00 | | 2 468.00 |
8C Staff and Related Accounts | 138.00 | 138.00 | | 138.00 |
8D Social Security and Other Social Organizations | 81.00 | 81.00 | | 81.00 |
UX Other trade receivables | 2 832.00 | | | 2 832.00 |
VB VAT | 411.00 | | | 411.00 |
VI Group and Associates | 1 381.00 | 1 381.00 | | 1 381.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 243.00 | 3 243.00 | | 3 243.00 |
VW VAT | 972.00 | 972.00 | | 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 040.00 | 5 040.00 | | 5 040.00 |
| |
| 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 | 274.00 | | | 274.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 530.00 | | | 2 530.00 |
ST Other accounts | 5 294.00 | | | 5 294.00 |
XQ Rental, rental and co-ownership charges | 676.00 | | | 676.00 |
YP Average staff number | 1.00 | | | 1.00 |
YT Subcontracting | 2 018.00 | | | 2 018.00 |
YW Business tax | 284.00 | | | 284.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 558.00 | | | 558.00 |
YY Amount of VAT collected | 3 000.00 | | | 3 000.00 |
YZ Total deductible VAT on goods and services | 1 399.00 | | | 1 399.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 517.00 | | | 10 517.00 |
