| |
| 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 | 8 623.00 | | 8 623.00 | 8 623.00 |
AT Other tangible assets | 599.00 | | 599.00 | 599.00 |
BJ TOTAL (I) | 9 222.00 | | 9 222.00 | 9 222.00 |
BZ Other receivables | 4 740.00 | 28 000.00 | -23 259.00 | 4 740.00 |
CF Cash and cash equivalents | 709.00 | | 709.00 | 709.00 |
CJ TOTAL (II) | 5 449.00 | 28 000.00 | -22 550.00 | 5 449.00 |
CO Grand total (0 to V) | 14 671.00 | 28 000.00 | -13 328.00 | 14 671.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DH Retained earnings | -12 462.00 | | | -12 462.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 176.00 | | | -5 176.00 |
DL TOTAL (I) | -14 638.00 | | | -14 638.00 |
DU Loans and Debts from Credit Institutions (3) | 1 309.00 | | | 1 309.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 000.00 | | | 25 000.00 |
EC TOTAL (IV) | 1 310.00 | | | 1 310.00 |
EE Grand total (I to V) | -13 328.00 | | | -13 328.00 |
EG Accrued income and payables due within one year | 1 310.00 | | | 1 310.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 309.00 | | | 1 309.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | 3 552.00 | |
FW Other purchases and external expenses | | | 947.00 | |
FX Taxes, duties, and similar payments | | | 676.00 | |
GF Total Operating Expenses (II) | | | 5 176.00 | |
GG - OPERATING RESULT (I - II) | | | -5 176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 176.00 | | | 5 176.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 176.00 | | | -5 176.00 |
| |
| 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 | 9 222.00 | | | 9 222.00 |
I4 DECREASES Grand Total | | | 9 222.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 9 222.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 222.00 | | | 9 222.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 28 000.00 | | |
7B Total provisions for depreciation | | 28 000.00 | | |
7C Grand total | | 28 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 4 740.00 | 4 740.00 | | 4 740.00 |
VG Loans with a maturity of up to one year at origin | 1 309.00 | 1 309.00 | | 1 309.00 |
VI Group and Associates | 25 000.00 | 25 000.00 | | 25 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 740.00 | 4 740.00 | | 4 740.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 310.00 | 1 310.00 | | 1 310.00 |
| |
| 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 | 676.00 | | | 676.00 |
ST Other accounts | 947.00 | | | 947.00 |
YT Subcontracting | 916.00 | | | 916.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 676.00 | | | 676.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 947.00 | | | 947.00 |
