| |
| 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 | 7 619.00 | 7 619.00 | | 7 619.00 |
AT Other tangible assets | 25 029.00 | 25 029.00 | | 25 029.00 |
BD Other fixed assets | | | | |
BH Other financial assets | 362.00 | | 362.00 | 362.00 |
BJ TOTAL (I) | 33 010.00 | 32 648.00 | 362.00 | 33 010.00 |
BT Goods | 5 325.00 | | 5 325.00 | 5 325.00 |
BX Customers and related accounts | 604.00 | | 604.00 | 604.00 |
BZ Other receivables | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 2 082.00 | | 2 082.00 | 2 082.00 |
CH Prepaid expenses | 398.00 | | 398.00 | 398.00 |
CJ TOTAL (II) | 8 560.00 | | 8 560.00 | 8 560.00 |
CO Grand total (0 to V) | 41 570.00 | 32 648.00 | 8 922.00 | 41 570.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 671.00 | | | 10 671.00 |
DD Legal reserve (1) | 1 067.00 | | | 1 067.00 |
DH Retained earnings | -9 384.00 | | | -9 384.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 618.00 | | | 1 618.00 |
DL TOTAL (I) | 3 973.00 | | | 3 973.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 645.00 | | | 4 645.00 |
DY Tax and social security liabilities | 304.00 | | | 304.00 |
EC TOTAL (IV) | 4 949.00 | | | 4 949.00 |
EE Grand total (I to V) | 8 922.00 | | | 8 922.00 |
EG Accrued income and payables due within one year | 304.00 | | | 304.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 13 572.00 | | 13 572.00 | 13 572.00 |
FJ Net sales | 13 572.00 | | 13 572.00 | 13 572.00 |
FO Operating subsidies | | | 4 114.00 | |
FR Total operating income (I) | | | 17 686.00 | |
FS Purchases of goods (including customs duties) | | | 8 483.00 | |
FV Inventory change (raw materials and supplies) | | | 2 282.00 | |
FW Other purchases and external expenses | | | 5 083.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GF Total Operating Expenses (II) | | | 16 068.00 | |
GG - OPERATING RESULT (I - II) | | | 1 618.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 618.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 686.00 | | | 17 686.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 068.00 | | | 16 068.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 618.00 | | | 1 618.00 |
| |
| 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 | 33 010.00 | | | 33 010.00 |
I3 DECREASES Total Financial Fixed Assets | | | 362.00 | |
I4 DECREASES Grand Total | | | 33 010.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 648.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 648.00 | | | 32 648.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 362.00 | | | 362.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 648.00 | | | 32 648.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 648.00 | | | 32 648.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 362.00 | | 362.00 | 362.00 |
UX Other trade receivables | 604.00 | 604.00 | | 604.00 |
VB VAT | 150.00 | 150.00 | | 150.00 |
VI Group and Associates | 4 645.00 | | 4 645.00 | 4 645.00 |
VS Prepaid expenses | 398.00 | 398.00 | | 398.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 515.00 | 1 152.00 | 362.00 | 1 515.00 |
VW VAT | 304.00 | 304.00 | | 304.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 949.00 | 304.00 | 4 645.00 | 4 949.00 |
| |
| 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 | 15.00 | | | 15.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | | | 43.00 |
ST Other accounts | 5 030.00 | | | 5 030.00 |
XQ Rental, rental and co-ownership charges | 9.00 | | | 9.00 |
YW Business tax | 205.00 | | | 205.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 220.00 | | | 220.00 |
YY Amount of VAT collected | 995.00 | | | 995.00 |
YZ Total deductible VAT on goods and services | 824.00 | | | 824.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 083.00 | | | 5 083.00 |
