| |
| 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 | 259.00 | 259.00 | | 259.00 |
AT Other tangible assets | 723.00 | 723.00 | | 723.00 |
BJ TOTAL (I) | 982.00 | 982.00 | | 982.00 |
BR Intermediate and finished products | 246.00 | | 246.00 | 246.00 |
BX Customers and related accounts | 511.00 | | 511.00 | 511.00 |
BZ Other receivables | 334.00 | | 334.00 | 334.00 |
CF Cash and cash equivalents | 2 242.00 | | 2 242.00 | 2 242.00 |
CJ TOTAL (II) | 3 333.00 | | 3 333.00 | 3 333.00 |
CO Grand total (0 to V) | 4 315.00 | 982.00 | 3 333.00 | 4 315.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DH Retained earnings | -48 839.00 | | | -48 839.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 102.00 | | | -2 102.00 |
DL TOTAL (I) | -43 319.00 | | | -43 319.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 607.00 | | | 31 607.00 |
DX Trade payables and related accounts | 987.00 | | | 987.00 |
DY Tax and social security liabilities | 14 058.00 | | | 14 058.00 |
EC TOTAL (IV) | 46 652.00 | | | 46 652.00 |
EE Grand total (I to V) | 3 333.00 | | | 3 333.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 157.00 | | 8 157.00 | 8 157.00 |
FJ Net sales | 8 157.00 | | 8 157.00 | 8 157.00 |
FR Total operating income (I) | | | 8 157.00 | |
FU Purchases of raw materials and other supplies | | | 1 009.00 | |
FW Other purchases and external expenses | | | 2 629.00 | |
FX Taxes, duties, and similar payments | | | 1 346.00 | |
FY Salaries and Wages | | | 3 996.00 | |
FZ Social Security Contributions | | | 1 058.00 | |
GF Total Operating Expenses (II) | | | 10 038.00 | |
GG - OPERATING RESULT (I - II) | | | -1 881.00 | |
GR Interest and similar expenses | | | 221.00 | |
GU Total financial expenses (VI) | | | 221.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -221.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 157.00 | | | 8 157.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 259.00 | | | 10 259.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 102.00 | | | -2 102.00 |
| |
| 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 | 982.00 | | | 982.00 |
I4 DECREASES Grand Total | | | 982.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 982.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 982.00 | | | 982.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
QU DEPRECIATION Total Tangible Fixed Assets | | 6.00 | | |
| |
| 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 | 31 607.00 | | | 31 607.00 |
8B Suppliers and Related Accounts | 987.00 | 987.00 | | 987.00 |
8C Staff and Related Accounts | 13 057.00 | 13 057.00 | | 13 057.00 |
8D Social Security and Other Social Organizations | 667.00 | 667.00 | | 667.00 |
UX Other trade receivables | 511.00 | | | 511.00 |
VB VAT | 54.00 | | | 54.00 |
VJ Loans taken out during the year | 70.00 | | | 70.00 |
VM Income taxes | 280.00 | | | 280.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 845.00 | 845.00 | | 845.00 |
VW VAT | 334.00 | 334.00 | | 334.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 652.00 | 15 045.00 | | 46 652.00 |
| |
| 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 | 1 190.00 | | | 1 190.00 |
ST Other accounts | 2 629.00 | | | 2 629.00 |
YW Business tax | 156.00 | | | 156.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 346.00 | | | 1 346.00 |
YY Amount of VAT collected | 1 317.00 | | | 1 317.00 |
YZ Total deductible VAT on goods and services | 299.00 | | | 299.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 629.00 | | | 2 629.00 |
