| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 110.00 | 3 110.00 | | 3 110.00 |
BH Other financial assets | 2 102.00 | | 2 102.00 | 2 102.00 |
BJ TOTAL (I) | 5 212.00 | 3 110.00 | 2 102.00 | 5 212.00 |
BT Goods | 23 020.00 | | 23 020.00 | 23 020.00 |
BZ Other receivables | 443.00 | | 443.00 | 443.00 |
CF Cash and cash equivalents | 3 416.00 | | 3 416.00 | 3 416.00 |
CH Prepaid expenses | 4 819.00 | | 4 819.00 | 4 819.00 |
CJ TOTAL (II) | 31 698.00 | | 31 698.00 | 31 698.00 |
CO Grand total (0 to V) | 36 910.00 | 3 110.00 | 33 801.00 | 36 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 31 327.00 | | | 31 327.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 786.00 | | | -6 786.00 |
DL TOTAL (I) | 26 792.00 | | | 26 792.00 |
DV Miscellaneous Loans and Financial Debts (4) | 781.00 | | | 781.00 |
DX Trade payables and related accounts | 5 939.00 | | | 5 939.00 |
DY Tax and social security liabilities | 289.00 | | | 289.00 |
EC TOTAL (IV) | 7 009.00 | | | 7 009.00 |
EE Grand total (I to V) | 33 801.00 | | | 33 801.00 |
EG Accrued income and payables due within one year | 7 009.00 | | | 7 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 32 368.00 | 4 580.00 | 36 948.00 | 32 368.00 |
FG Production sold - services | 21 400.00 | | 21 400.00 | 21 400.00 |
FJ Net sales | 53 767.00 | 4 580.00 | 58 348.00 | 53 767.00 |
FR Total operating income (I) | | | 58 348.00 | |
FS Purchases of goods (including customs duties) | | | 4 490.00 | |
FT Inventory change (goods) | | | -40.00 | |
FU Purchases of raw materials and other supplies | | | 6 409.00 | |
FW Other purchases and external expenses | | | 53 876.00 | |
FX Taxes, duties, and similar payments | | | 399.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 5.00 | |
GF Total Operating Expenses (II) | | | 65 134.00 | |
GG - OPERATING RESULT (I - II) | | | -6 786.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 786.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 58 348.00 | | | 58 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 134.00 | | | 65 134.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 786.00 | | | -6 786.00 |
| |
| 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 | 5 086.00 | | 126.00 | 5 086.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 102.00 | |
I4 DECREASES Grand Total | | | 5 212.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 110.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 110.00 | | | 3 110.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 977.00 | | 126.00 | 1 977.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 110.00 | | | 3 110.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 110.00 | | | 3 110.00 |
| |
| 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 | 5 939.00 | 5 939.00 | | 5 939.00 |
UT Other financial assets | 2 102.00 | | 2 102.00 | 2 102.00 |
VB VAT | 443.00 | 443.00 | | 443.00 |
VI Group and Associates | 781.00 | 781.00 | | 781.00 |
VS Prepaid expenses | 4 819.00 | 4 819.00 | | 4 819.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 365.00 | 5 263.00 | 2 102.00 | 7 365.00 |
VW VAT | 289.00 | 289.00 | | 289.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 009.00 | 7 009.00 | | 7 009.00 |
| |
| 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) | 2 489.00 | | | 2 489.00 |
ST Other accounts | 12 283.00 | | | 12 283.00 |
XQ Rental, rental and co-ownership charges | 32 946.00 | | | 32 946.00 |
YT Subcontracting | 6 158.00 | | | 6 158.00 |
YW Business tax | 399.00 | | | 399.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 399.00 | | | 399.00 |
YY Amount of VAT collected | 10 754.00 | | | 10 754.00 |
YZ Total deductible VAT on goods and services | 8 659.00 | | | 8 659.00 |
ZE Dividends | 1 272.00 | | | 1 272.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 53 876.00 | | | 53 876.00 |
