| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 689.00 | 686.00 | | 689.00 |
AR Technical installations, industrial equipment and tools | 15 039.00 | 6 916.00 | 8 123.00 | 15 039.00 |
AT Other tangible assets | 18 355.00 | 18 355.00 | | 18 355.00 |
BH Other financial assets | 2 029.00 | | 2 029.00 | 2 029.00 |
BJ TOTAL (I) | 36 109.00 | 25 958.00 | 10 152.00 | 36 109.00 |
CF Cash and cash equivalents | 4 260.00 | | 4 260.00 | 4 260.00 |
CJ TOTAL (II) | 4 260.00 | | 4 260.00 | 4 260.00 |
CO Grand total (0 to V) | 40 370.00 | 25 958.00 | 14 412.00 | 40 370.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | | | 7 625.00 |
DH Retained earnings | -9 497.00 | | | -9 497.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 759.00 | | | -1 759.00 |
DL TOTAL (I) | -3 631.00 | | | -3 631.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 421.00 | | | 17 421.00 |
DY Tax and social security liabilities | 621.00 | | | 621.00 |
EC TOTAL (IV) | 18 043.00 | | | 18 043.00 |
EE Grand total (I to V) | 14 412.00 | | | 14 412.00 |
EG Accrued income and payables due within one year | 18 043.00 | | | 18 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 17 947.00 | | 17 947.00 | 17 947.00 |
FJ Net sales | 17 947.00 | | 17 947.00 | 17 947.00 |
FR Total operating income (I) | | | 17 947.00 | |
FU Purchases of raw materials and other supplies | | | 962.00 | |
FW Other purchases and external expenses | | | 15 701.00 | |
FX Taxes, duties, and similar payments | | | 341.00 | |
FZ Social Security Contributions | | | 1 198.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 504.00 | |
GF Total Operating Expenses (II) | | | 19 706.00 | |
GG - OPERATING RESULT (I - II) | | | -1 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 198.00 | | | 1 198.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 947.00 | | | 17 947.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 706.00 | | | 19 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 759.00 | | | -1 759.00 |
| |
| 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 | 36 109.00 | | | 36 109.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 686.00 | | | 686.00 |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 686.00 | |
IO DECREASES Total including other intangible assets | | | -636.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 394.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 394.00 | | | 33 394.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 029.00 | | | 2 029.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 454.00 | 1 504.00 | | 24 454.00 |
CY DEPRECIATION Start-up, development, or research expenses | 686.00 | | | 686.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 768.00 | 1 504.00 | | 23 768.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 2 029.00 | | 2 029.00 | 2 029.00 |
VI Group and Associates | 17 421.00 | 17 421.00 | | 17 421.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 029.00 | | 2 029.00 | 2 029.00 |
VW VAT | 621.00 | 621.00 | | 621.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 043.00 | 18 043.00 | | 18 043.00 |
| |
| 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 | 341.00 | | | 341.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 083.00 | | | 1 083.00 |
ST Other accounts | 5 991.00 | | | 5 991.00 |
XQ Rental, rental and co-ownership charges | 8 627.00 | | | 8 627.00 |
YY Amount of VAT collected | 3 584.00 | | | 3 584.00 |
YZ Total deductible VAT on goods and services | 2 452.00 | | | 2 452.00 |
