| |
| 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 | 9 075.00 | 9 075.00 | | 9 075.00 |
AT Other tangible assets | 7 205.00 | 7 205.00 | | 7 205.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 18 280.00 | 16 280.00 | 2 000.00 | 18 280.00 |
BP Services in progress | 58 000.00 | | 58 000.00 | 58 000.00 |
BT Goods | 1 150.00 | | 1 150.00 | 1 150.00 |
BX Customers and related accounts | 2 168.00 | | 2 168.00 | 2 168.00 |
BZ Other receivables | 2 737.00 | | 2 737.00 | 2 737.00 |
CF Cash and cash equivalents | 2 814.00 | | 2 814.00 | 2 814.00 |
CH Prepaid expenses | 83.00 | | 83.00 | 83.00 |
CJ TOTAL (II) | 66 952.00 | | 66 952.00 | 66 952.00 |
CO Grand total (0 to V) | 85 232.00 | 16 280.00 | 68 952.00 | 85 232.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 123.00 | 123.00 | | 123.00 |
DH Retained earnings | -6 103.00 | -9 058.00 | | -6 103.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 531.00 | 2 955.00 | | 2 531.00 |
DL TOTAL (I) | 4 173.00 | 1 642.00 | | 4 173.00 |
DW Advances and down payments received on current orders | 58 000.00 | 28 300.00 | | 58 000.00 |
DX Trade payables and related accounts | 5 975.00 | 117.00 | | 5 975.00 |
DY Tax and social security liabilities | 804.00 | 3 878.00 | | 804.00 |
EC TOTAL (IV) | 64 779.00 | 32 295.00 | | 64 779.00 |
EE Grand total (I to V) | 68 952.00 | 33 937.00 | | 68 952.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 724.00 | | 20 724.00 | 20 724.00 |
FJ Net sales | 20 724.00 | | 20 724.00 | 20 724.00 |
FM Inventory production | | | 35 000.00 | |
FR Total operating income (I) | | | 55 724.00 | |
FT Inventory change (goods) | | | 440.00 | |
FU Purchases of raw materials and other supplies | | | 17 995.00 | |
FW Other purchases and external expenses | | | 24 059.00 | |
FX Taxes, duties, and similar payments | | | 610.00 | |
FY Salaries and Wages | | | 9 000.00 | |
FZ Social Security Contributions | | | 978.00 | |
GF Total Operating Expenses (II) | | | 53 082.00 | |
GG - OPERATING RESULT (I - II) | | | 2 642.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 642.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 978.00 | 3 965.00 | | 978.00 |
HE Exceptional expenses on management operations | 111.00 | | | 111.00 |
HH Total exceptional expenses (VIII) | 111.00 | | | 111.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -111.00 | | | -111.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 724.00 | 47 177.00 | | 55 724.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 193.00 | 44 222.00 | | 53 193.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 531.00 | 2 955.00 | | 2 531.00 |
| |
| 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 | 18 279.00 | | | 18 279.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 000.00 | |
I4 DECREASES Grand Total | | | 18 279.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 279.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 279.00 | | | 16 279.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000.00 | | | 2 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 280.00 | | | 16 280.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 280.00 | | | 16 280.00 |
| |
| 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 | 5 975.00 | 5 975.00 | | 5 975.00 |
8D Social Security and Other Social Organizations | -4 156.00 | -4 156.00 | | -4 156.00 |
UT Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
UX Other trade receivables | 2 168.00 | 2 168.00 | | 2 168.00 |
VB VAT | 2 737.00 | 2 737.00 | | 2 737.00 |
VS Prepaid expenses | 83.00 | 83.00 | | 83.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 988.00 | 4 988.00 | 2 000.00 | 6 988.00 |
VW VAT | 3 352.00 | 3 352.00 | | 3 352.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 171.00 | 5 171.00 | | 5 171.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YT Subcontracting | 24 060.00 | | | 24 060.00 |
YW Business tax | 610.00 | | | 610.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 610.00 | | | 610.00 |
YY Amount of VAT collected | 6 960.00 | | | 6 960.00 |
YZ Total deductible VAT on goods and services | 7 409.00 | | | 7 409.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 060.00 | | | 24 060.00 |
