| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 379.00 | 379.00 | | 379.00 |
AT Other tangible assets | 3 282.00 | 3 282.00 | | 3 282.00 |
BF Loans | 310.00 | | 310.00 | 310.00 |
BJ TOTAL (I) | 3 971.00 | 3 661.00 | 310.00 | 3 971.00 |
BZ Other receivables | 12 706.00 | | 12 706.00 | 12 706.00 |
CF Cash and cash equivalents | 3 368.00 | | 3 368.00 | 3 368.00 |
CJ TOTAL (II) | 16 074.00 | | 16 074.00 | 16 074.00 |
CO Grand total (0 to V) | 20 045.00 | 3 661.00 | 16 384.00 | 20 045.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -615.00 | | | -615.00 |
DL TOTAL (I) | 485.00 | | | 485.00 |
DY Tax and social security liabilities | 15 899.00 | | | 15 899.00 |
EC TOTAL (IV) | 15 899.00 | | | 15 899.00 |
EE Grand total (I to V) | 16 384.00 | | | 16 384.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 89 359.00 | | 89 359.00 | 89 359.00 |
FJ Net sales | 89 359.00 | | 89 359.00 | 89 359.00 |
FR Total operating income (I) | | | 89 359.00 | |
FW Other purchases and external expenses | | | 30 937.00 | |
FX Taxes, duties, and similar payments | | | 206.00 | |
FY Salaries and Wages | | | 57 800.00 | |
GF Total Operating Expenses (II) | | | 88 943.00 | |
GG - OPERATING RESULT (I - II) | | | 416.00 | |
GR Interest and similar expenses | | | 2 428.00 | |
GU Total financial expenses (VI) | | | 2 428.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 89 359.00 | | | 89 359.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 371.00 | | | 91 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 012.00 | | | -2 012.00 |
| |
| 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 | 3 661.00 | | | 3 661.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 379.00 | | | 379.00 |
I4 DECREASES Grand Total | | | 3 661.00 | |
IN DECREASES Start-up, development, or research expenses | | | 379.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 282.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 282.00 | | | 3 282.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 661.00 | | | 3 661.00 |
CY DEPRECIATION Start-up, development, or research expenses | 379.00 | | | 379.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 282.00 | | | 3 282.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Diminution reprise | Year-end amount |
ST Other accounts | 18 937.00 | | | 18 937.00 |
XQ Rental, rental and co-ownership charges | 12 000.00 | | | 12 000.00 |
YW Business tax | 206.00 | | | 206.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 206.00 | | | 206.00 |
YY Amount of VAT collected | 17 872.00 | | | 17 872.00 |
YZ Total deductible VAT on goods and services | 1 973.00 | | | 1 973.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 30 937.00 | | | 30 937.00 |
