| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 962.00 | 5 368.00 | 3 594.00 | 8 962.00 |
BJ TOTAL (I) | 8 962.00 | 5 368.00 | 3 594.00 | 8 962.00 |
BT Goods | 3 198.00 | | 3 198.00 | 3 198.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 4 334.00 | | 4 334.00 | 4 334.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 8 532.00 | | 8 532.00 | 8 532.00 |
CO Grand total (0 to V) | 17 494.00 | 5 368.00 | 12 126.00 | 17 494.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DE Statutory or contractual reserves | 6 773.00 | 6 773.00 | | 6 773.00 |
DH Retained earnings | -3 982.00 | -393.00 | | -3 982.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 732.00 | -3 588.00 | | -4 732.00 |
DL TOTAL (I) | 6 309.00 | 11 042.00 | | 6 309.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80.00 | 80.00 | | 80.00 |
DX Trade payables and related accounts | 3 758.00 | 10 654.00 | | 3 758.00 |
DY Tax and social security liabilities | 371.00 | 332.00 | | 371.00 |
EA Other liabilities | 1 607.00 | | | 1 607.00 |
EC TOTAL (IV) | 5 817.00 | 11 066.00 | | 5 817.00 |
EE Grand total (I to V) | 12 126.00 | 22 107.00 | | 12 126.00 |
EG Accrued income and payables due within one year | 5 817.00 | 11 066.00 | | 5 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 17 800.00 | | 17 800.00 | 17 800.00 |
FJ Net sales | 17 800.00 | | 17 800.00 | 17 800.00 |
FO Operating subsidies | | | 8 640.00 | |
FQ Other income | | | 66.00 | |
FR Total operating income (I) | | | 26 506.00 | |
FS Purchases of goods (including customs duties) | | | 4 172.00 | |
FT Inventory change (goods) | | | 6 016.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 17 665.00 | |
FX Taxes, duties, and similar payments | | | 723.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 559.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 29 135.00 | |
GG - OPERATING RESULT (I - II) | | | -2 628.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 628.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 896.00 | 1 792.00 | | 896.00 |
HD Total exceptional income (VII) | 896.00 | 1 792.00 | | 896.00 |
HE Exceptional expenses on management operations | 3 000.00 | 111.00 | | 3 000.00 |
HH Total exceptional expenses (VIII) | 3 000.00 | 111.00 | | 3 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 104.00 | 1 681.00 | | -2 104.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 402.00 | 51 472.00 | | 27 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 135.00 | 55 060.00 | | 32 135.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 732.00 | -3 588.00 | | -4 732.00 |
| |
| 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 | 8 962.00 | | | 8 962.00 |
I4 DECREASES Grand Total | | | 8 962.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 962.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 962.00 | | | 8 962.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 810.00 | 559.00 | | 4 810.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 810.00 | 559.00 | | 4 810.00 |
| |
| 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 | 3 758.00 | 3 758.00 | | 3 758.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 607.00 | 1 607.00 | | 1 607.00 |
UX Other trade receivables | 1 000.00 | 1 000.00 | | 1 000.00 |
VI Group and Associates | 80.00 | 80.00 | | 80.00 |
VQ Other Taxes, Duties, and Similar Debts | 371.00 | 371.00 | | 371.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 817.00 | 5 817.00 | | 5 817.00 |
| |
| 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 | 38.00 | 91.00 | | 38.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 868.00 | 3 252.00 | | 2 868.00 |
ST Other accounts | 3 196.00 | 5 321.00 | | 3 196.00 |
XQ Rental, rental and co-ownership charges | 10 772.00 | 10 686.00 | | 10 772.00 |
YT Subcontracting | 829.00 | 493.00 | | 829.00 |
YW Business tax | 685.00 | 672.00 | | 685.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 723.00 | 763.00 | | 723.00 |
YZ Total deductible VAT on goods and services | 40.00 | | | 40.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 665.00 | 19 751.00 | | 17 665.00 |
