| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 125.00 | 3 125.00 | | 3 125.00 |
BJ TOTAL (I) | 3 125.00 | 3 125.00 | | 3 125.00 |
BZ Other receivables | 1 774.00 | | 1 774.00 | 1 774.00 |
CF Cash and cash equivalents | 4 085.00 | | 4 085.00 | 4 085.00 |
CJ TOTAL (II) | 5 859.00 | | 5 859.00 | 5 859.00 |
CO Grand total (0 to V) | 8 984.00 | 3 125.00 | 5 859.00 | 8 984.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | -1 193.00 | -3 348.00 | | -1 193.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 128.00 | 2 156.00 | | -5 128.00 |
DL TOTAL (I) | -4 121.00 | 1 007.00 | | -4 121.00 |
DV Miscellaneous Loans and Financial Debts (4) | 90.00 | 132.00 | | 90.00 |
DX Trade payables and related accounts | 911.00 | 951.00 | | 911.00 |
DY Tax and social security liabilities | 8 979.00 | 4 542.00 | | 8 979.00 |
EC TOTAL (IV) | 9 980.00 | 5 625.00 | | 9 980.00 |
EE Grand total (I to V) | 5 859.00 | 6 633.00 | | 5 859.00 |
EI Including equity loans | 90.00 | | | 90.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 260.00 | | 67 260.00 | 67 260.00 |
FJ Net sales | 67 260.00 | | 67 260.00 | 67 260.00 |
FO Operating subsidies | | | 4 250.00 | |
FR Total operating income (I) | | | 71 510.00 | |
FU Purchases of raw materials and other supplies | | | 2 491.00 | |
FW Other purchases and external expenses | | | 9 246.00 | |
FX Taxes, duties, and similar payments | | | 4 640.00 | |
FY Salaries and Wages | | | 47 670.00 | |
FZ Social Security Contributions | | | 12 627.00 | |
GF Total Operating Expenses (II) | | | 76 674.00 | |
GG - OPERATING RESULT (I - II) | | | -5 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 36.00 | 12.00 | | 36.00 |
HD Total exceptional income (VII) | 36.00 | 12.00 | | 36.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 36.00 | 12.00 | | 36.00 |
HL TOTAL REVENUE (I + III + V + VII) | 71 546.00 | 82 652.00 | | 71 546.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 674.00 | 80 497.00 | | 76 674.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 128.00 | 2 156.00 | | -5 128.00 |
| |
| 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 | 3 125.00 | | | 3 125.00 |
I4 DECREASES Grand Total | | | 3 125.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 125.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 125.00 | | | 3 125.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 125.00 | | | 3 125.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 125.00 | | | 3 125.00 |
