| |
| 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 | 9 147.00 | 9 147.00 | | 9 147.00 |
AT Other tangible assets | 24 594.00 | 19 965.00 | 4 628.00 | 24 594.00 |
BJ TOTAL (I) | 33 740.00 | 29 112.00 | 4 628.00 | 33 740.00 |
BX Customers and related accounts | 4 400.00 | | 4 400.00 | 4 400.00 |
BZ Other receivables | 7 287.00 | | 7 287.00 | 7 287.00 |
CF Cash and cash equivalents | 18 425.00 | | 18 425.00 | 18 425.00 |
CJ TOTAL (II) | 30 112.00 | | 30 112.00 | 30 112.00 |
CO Grand total (0 to V) | 63 852.00 | 29 112.00 | 34 740.00 | 63 852.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 12 126.00 | 11 492.00 | | 12 126.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 187.00 | 4 634.00 | | -6 187.00 |
DL TOTAL (I) | 27 939.00 | 38 126.00 | | 27 939.00 |
DX Trade payables and related accounts | 1 056.00 | 7 223.00 | | 1 056.00 |
DY Tax and social security liabilities | 5 745.00 | 9 209.00 | | 5 745.00 |
EC TOTAL (IV) | 6 801.00 | 16 432.00 | | 6 801.00 |
EE Grand total (I to V) | 34 740.00 | 54 559.00 | | 34 740.00 |
EG Accrued income and payables due within one year | 6 801.00 | 16 432.00 | | 6 801.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 595.00 | | 60 595.00 | 60 595.00 |
FJ Net sales | 60 595.00 | | 60 595.00 | 60 595.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 600.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 61 202.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 16 704.00 | |
FX Taxes, duties, and similar payments | | | 2 304.00 | |
FY Salaries and Wages | | | 30 935.00 | |
FZ Social Security Contributions | | | 16 712.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 66 675.00 | |
GG - OPERATING RESULT (I - II) | | | -5 473.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 473.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 600.00 | | | 600.00 |
HE Exceptional expenses on management operations | 714.00 | | | 714.00 |
HH Total exceptional expenses (VIII) | 714.00 | | | 714.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -714.00 | | | -714.00 |
HK Income tax | | 1 172.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 61 202.00 | 77 357.00 | | 61 202.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 389.00 | 72 723.00 | | 67 389.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 187.00 | 4 634.00 | | -6 187.00 |
| |
| 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 | 29 093.00 | | 4 648.00 | 29 093.00 |
I4 DECREASES Grand Total | | | 33 740.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 740.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 093.00 | | 4 648.00 | 29 093.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 093.00 | 19.00 | | 29 093.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 093.00 | 19.00 | | 29 093.00 |
| |
| 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 | 1 056.00 | 1 056.00 | | 1 056.00 |
8C Staff and Related Accounts | 1 415.00 | 1 415.00 | | 1 415.00 |
8D Social Security and Other Social Organizations | 2 698.00 | 2 698.00 | | 2 698.00 |
UX Other trade receivables | 4 400.00 | | | 4 400.00 |
VB VAT | 2 345.00 | | | 2 345.00 |
VC Group and associates | 3 431.00 | | | 3 431.00 |
VP Miscellaneous | 1 511.00 | | | 1 511.00 |
VQ Other Taxes, Duties, and Similar Debts | 791.00 | 791.00 | | 791.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 687.00 | 11 687.00 | | 11 687.00 |
VW VAT | 840.00 | 840.00 | | 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 801.00 | 6 801.00 | | 6 801.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | | 1.00 | | |
ZE Dividends | 8.00 | 14.00 | | 8.00 |
