| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 656.00 | 1 656.00 | | 1 656.00 |
BJ TOTAL (I) | 1 656.00 | 1 656.00 | | 1 656.00 |
BL Raw materials, supplies | 53 447.00 | | 53 447.00 | 53 447.00 |
BX Customers and related accounts | 480.00 | | 480.00 | 480.00 |
BZ Other receivables | 1 245.00 | | 1 245.00 | 1 245.00 |
CF Cash and cash equivalents | 28 027.00 | | 28 027.00 | 28 027.00 |
CH Prepaid expenses | 94.00 | | 94.00 | 94.00 |
CJ TOTAL (II) | 83 293.00 | | 83 293.00 | 83 293.00 |
CO Grand total (0 to V) | 84 949.00 | 1 656.00 | 83 293.00 | 84 949.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DH Retained earnings | -12.00 | | | -12.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3.00 | | | 3.00 |
DL TOTAL (I) | 19 990.00 | | | 19 990.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 934.00 | | | 57 934.00 |
DX Trade payables and related accounts | 3 020.00 | | | 3 020.00 |
DY Tax and social security liabilities | 2 349.00 | | | 2 349.00 |
EC TOTAL (IV) | 63 303.00 | | | 63 303.00 |
EE Grand total (I to V) | 83 293.00 | | | 83 293.00 |
EG Accrued income and payables due within one year | 63 303.00 | | | 63 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 50 756.00 | | 50 756.00 | 50 756.00 |
FG Production sold - services | 1 971.00 | | 1 971.00 | 1 971.00 |
FJ Net sales | 52 727.00 | | 52 727.00 | 52 727.00 |
FQ Other income | | | 68.00 | |
FR Total operating income (I) | | | 52 795.00 | |
FS Purchases of goods (including customs duties) | | | 12 556.00 | |
FU Purchases of raw materials and other supplies | | | 7 060.00 | |
FV Inventory change (raw materials and supplies) | | | 8 002.00 | |
FW Other purchases and external expenses | | | 19 020.00 | |
FX Taxes, duties, and similar payments | | | 797.00 | |
FY Salaries and Wages | | | 400.00 | |
FZ Social Security Contributions | | | 3 297.00 | |
GE Other Expenses | | | 55.00 | |
GF Total Operating Expenses (II) | | | 51 188.00 | |
GG - OPERATING RESULT (I - II) | | | 1 607.00 | |
GL Other interest and similar income | | | 5.00 | |
GN Positive exchange differences | | | 21.00 | |
GP Total financial income (V) | | | 26.00 | |
GR Interest and similar expenses | | | 169.00 | |
GS Negative differences of foreign exchange | | | 131.00 | |
GU Total financial expenses (VI) | | | 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -274.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 333.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 3 297.00 | | | 3 297.00 |
HE Exceptional expenses on management operations | 1 330.00 | | | 1 330.00 |
HH Total exceptional expenses (VIII) | 1 330.00 | | | 1 330.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 330.00 | | | -1 330.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 821.00 | | | 52 821.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 818.00 | | | 52 818.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3.00 | | | 3.00 |
| |
| 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 | 1 656.00 | | | 1 656.00 |
I4 DECREASES Grand Total | | | 1 656.00 | |
IO DECREASES Total including other intangible assets | | | 1 656.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 656.00 | | | 1 656.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 656.00 | | | 1 656.00 |
PE DEPRECIATION Total including other intangible assets | 1 656.00 | | | 1 656.00 |
| |
| 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 | 3 020.00 | 3 020.00 | | 3 020.00 |
8D Social Security and Other Social Organizations | 953.00 | 953.00 | | 953.00 |
UX Other trade receivables | 480.00 | | | 480.00 |
VB VAT | 1 245.00 | | | 1 245.00 |
VI Group and Associates | 57 934.00 | 57 934.00 | | 57 934.00 |
VQ Other Taxes, Duties, and Similar Debts | 137.00 | 137.00 | | 137.00 |
VS Prepaid expenses | 94.00 | | | 94.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 819.00 | 1 819.00 | | 1 819.00 |
VW VAT | 1 259.00 | 1 259.00 | | 1 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 303.00 | 63 303.00 | | 63 303.00 |
| |
| 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 | 614.00 | | | 614.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 203.00 | | | 2 203.00 |
ST Other accounts | 16 327.00 | | | 16 327.00 |
YT Subcontracting | 490.00 | | | 490.00 |
YW Business tax | 183.00 | | | 183.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 797.00 | | | 797.00 |
YY Amount of VAT collected | 9 813.00 | | | 9 813.00 |
YZ Total deductible VAT on goods and services | 3 243.00 | | | 3 243.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 020.00 | | | 19 020.00 |
