| |
| 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 | 25 000.00 | 5 000.00 | 20 000.00 | 25 000.00 |
BJ TOTAL (I) | 25 000.00 | 5 000.00 | 20 000.00 | 25 000.00 |
BX Customers and related accounts | 66 214.00 | | 66 214.00 | 66 214.00 |
CF Cash and cash equivalents | 1 899.00 | | 1 899.00 | 1 899.00 |
CJ TOTAL (II) | 68 113.00 | | 68 113.00 | 68 113.00 |
CO Grand total (0 to V) | 93 113.00 | 5 000.00 | 88 113.00 | 93 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 682.00 | | | 6 682.00 |
DL TOTAL (I) | 56 682.00 | | | 56 682.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 000.00 | | | 20 000.00 |
DY Tax and social security liabilities | 11 431.00 | | | 11 431.00 |
EC TOTAL (IV) | 31 431.00 | | | 31 431.00 |
EE Grand total (I to V) | 88 113.00 | | | 88 113.00 |
EG Accrued income and payables due within one year | 31 431.00 | | | 31 431.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 319 180.00 | | 319 180.00 | 319 180.00 |
FJ Net sales | 319 180.00 | | 319 180.00 | 319 180.00 |
FR Total operating income (I) | | | 319 180.00 | |
FU Purchases of raw materials and other supplies | | | 46 510.00 | |
FW Other purchases and external expenses | | | 171 718.00 | |
FY Salaries and Wages | | | 64 309.00 | |
FZ Social Security Contributions | | | 24 961.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 000.00 | |
GF Total Operating Expenses (II) | | | 312 498.00 | |
GG - OPERATING RESULT (I - II) | | | 6 682.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 682.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 319 180.00 | | | 319 180.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 312 498.00 | | | 312 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 682.00 | | | 6 682.00 |
| |
| 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 | | | 25 000.00 | |
I4 DECREASES Grand Total | | | 25 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 25 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 5 000.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 5 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 11 431.00 | 11 431.00 | | 11 431.00 |
UX Other trade receivables | 66 214.00 | 66 214.00 | | 66 214.00 |
VI Group and Associates | 20 000.00 | 20 000.00 | | 20 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 214.00 | 66 214.00 | | 66 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 431.00 | 31 431.00 | | 31 431.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 25 000.00 | | | 25 000.00 |
YT Subcontracting | 146 718.00 | | | 146 718.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 171 718.00 | | | 171 718.00 |
