| |
| 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 | 589.00 | 589.00 | | 589.00 |
AT Other tangible assets | 10 889.00 | 9 741.00 | 1 148.00 | 10 889.00 |
BJ TOTAL (I) | 11 478.00 | 10 330.00 | 1 148.00 | 11 478.00 |
BZ Other receivables | 1 927.00 | | 1 927.00 | 1 927.00 |
CF Cash and cash equivalents | 2 217.00 | | 2 217.00 | 2 217.00 |
CH Prepaid expenses | 172.00 | | 172.00 | 172.00 |
CJ TOTAL (II) | 4 317.00 | | 4 317.00 | 4 317.00 |
CO Grand total (0 to V) | 15 794.00 | 10 330.00 | 5 465.00 | 15 794.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 4 257.00 | 4 257.00 | | 4 257.00 |
DH Retained earnings | -8 199.00 | -7 616.00 | | -8 199.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -836.00 | -583.00 | | -836.00 |
DL TOTAL (I) | 4 022.00 | 4 858.00 | | 4 022.00 |
DV Miscellaneous Loans and Financial Debts (4) | 902.00 | 212.00 | | 902.00 |
DY Tax and social security liabilities | 540.00 | 540.00 | | 540.00 |
EC TOTAL (IV) | 1 442.00 | 752.00 | | 1 442.00 |
EE Grand total (I to V) | 5 465.00 | 5 610.00 | | 5 465.00 |
EG Accrued income and payables due within one year | 1 442.00 | 752.00 | | 1 442.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | 701.00 | |
FW Other purchases and external expenses | | | 2 543.00 | |
FX Taxes, duties, and similar payments | | | 1 263.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 037.00 | |
GF Total Operating Expenses (II) | | | 5 544.00 | |
GG - OPERATING RESULT (I - II) | | | -5 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 544.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 000.00 | 4 000.00 | | 4 000.00 |
HB Exceptional income from capital transactions | 1 000.00 | | | 1 000.00 |
HD Total exceptional income (VII) | 5 000.00 | 4 000.00 | | 5 000.00 |
HF Exceptional expenses on capital transactions | 292.00 | | | 292.00 |
HH Total exceptional expenses (VIII) | 292.00 | | | 292.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 708.00 | 4 000.00 | | 4 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 000.00 | 4 001.00 | | 5 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 836.00 | 4 584.00 | | 5 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -836.00 | -583.00 | | -836.00 |
| |
| 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 | 12 978.00 | | | 12 978.00 |
I4 DECREASES Grand Total | | 1 500.00 | 11 478.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 500.00 | 11 478.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 978.00 | | | 12 978.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 501.00 | 1 037.00 | 1 208.00 | 10 501.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 501.00 | 1 037.00 | 1 208.00 | 10 501.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 267.00 | 267.00 | | 267.00 |
VI Group and Associates | 902.00 | 902.00 | | 902.00 |
VQ Other Taxes, Duties, and Similar Debts | 540.00 | 540.00 | | 540.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 660.00 | 1 660.00 | | 1 660.00 |
VS Prepaid expenses | 172.00 | 172.00 | | 172.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 099.00 | 2 099.00 | | 2 099.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 442.00 | 1 442.00 | | 1 442.00 |
| |
| 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 | 540.00 | 540.00 | | 540.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 555.00 | 590.00 | | 555.00 |
ST Other accounts | 1 988.00 | 2 107.00 | | 1 988.00 |
YW Business tax | 723.00 | 225.00 | | 723.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 263.00 | 765.00 | | 1 263.00 |
YZ Total deductible VAT on goods and services | 513.00 | 233.00 | | 513.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 543.00 | 2 697.00 | | 2 543.00 |
