| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 460.00 | 2 460.00 | | 2 460.00 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 2 860.00 | 2 460.00 | 400.00 | 2 860.00 |
BX Customers and related accounts | 12 484.00 | | 12 484.00 | 12 484.00 |
BZ Other receivables | 1 592.00 | | 1 592.00 | 1 592.00 |
CF Cash and cash equivalents | 1 676.00 | | 1 676.00 | 1 676.00 |
CJ TOTAL (II) | 15 752.00 | | 15 752.00 | 15 752.00 |
CO Grand total (0 to V) | 18 612.00 | 2 460.00 | 16 152.00 | 18 612.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 500.00 | | | 10 500.00 |
DH Retained earnings | -743.00 | | | -743.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 806.00 | | | -3 806.00 |
DL TOTAL (I) | 5 952.00 | | | 5 952.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 233.00 | | | 8 233.00 |
DX Trade payables and related accounts | 348.00 | | | 348.00 |
DY Tax and social security liabilities | 2 669.00 | | | 2 669.00 |
EB Prepaid income (2) | -1 050.00 | | | -1 050.00 |
EC TOTAL (IV) | 10 200.00 | | | 10 200.00 |
EE Grand total (I to V) | 16 152.00 | | | 16 152.00 |
EG Accrued income and payables due within one year | 10 200.00 | | | 10 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 800.00 | | 6 800.00 | 6 800.00 |
FG Production sold - services | 11 602.00 | | 11 602.00 | 11 602.00 |
FJ Net sales | 18 402.00 | | 18 402.00 | 18 402.00 |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 18 424.00 | |
FW Other purchases and external expenses | | | 19 930.00 | |
FY Salaries and Wages | | | 1 894.00 | |
FZ Social Security Contributions | | | 340.00 | |
GE Other Expenses | | | 65.00 | |
GF Total Operating Expenses (II) | | | 22 230.00 | |
GG - OPERATING RESULT (I - II) | | | -3 806.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 806.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 424.00 | | | 18 424.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 230.00 | | | 22 230.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 806.00 | | | -3 806.00 |
| |
| 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 | 2 860.00 | | | 2 860.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400.00 | |
I4 DECREASES Grand Total | | | 2 860.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 460.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 460.00 | | | 2 460.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 400.00 | | | 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 460.00 | | | 2 460.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 460.00 | | | 2 460.00 |
| |
| 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 | 348.00 | 348.00 | | 348.00 |
8D Social Security and Other Social Organizations | 117.00 | 117.00 | | 117.00 |
8L Deferred income | -1 050.00 | -1 050.00 | | -1 050.00 |
UT Other financial assets | 400.00 | | 400.00 | 400.00 |
UX Other trade receivables | 12 484.00 | 12 484.00 | | 12 484.00 |
VB VAT | 950.00 | 950.00 | | 950.00 |
VI Group and Associates | 8 233.00 | 8 233.00 | | 8 233.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 642.00 | 642.00 | | 642.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 476.00 | 14 076.00 | 400.00 | 14 476.00 |
VW VAT | 2 552.00 | 2 552.00 | | 2 552.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 200.00 | 10 200.00 | | 10 200.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 45.00 | | | 45.00 |
ST Other accounts | 896.00 | | | 896.00 |
XQ Rental, rental and co-ownership charges | 9 200.00 | | | 9 200.00 |
YT Subcontracting | 9 790.00 | | | 9 790.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 930.00 | | | 19 930.00 |
