| |
| 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 | 16 495.00 | 14 455.00 | 2 040.00 | 16 495.00 |
BJ TOTAL (I) | 16 495.00 | 14 455.00 | 2 040.00 | 16 495.00 |
BX Customers and related accounts | 830.00 | | 830.00 | 830.00 |
BZ Other receivables | 578.00 | | 578.00 | 578.00 |
CD Marketable securities | 80.00 | | 80.00 | 80.00 |
CF Cash and cash equivalents | 1 333.00 | | 1 333.00 | 1 333.00 |
CJ TOTAL (II) | 2 821.00 | | 2 821.00 | 2 821.00 |
CO Grand total (0 to V) | 19 316.00 | 14 455.00 | 4 861.00 | 19 316.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DH Retained earnings | -7 094.00 | | | -7 094.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 768.00 | | | -2 768.00 |
DL TOTAL (I) | -7 861.00 | | | -7 861.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 787.00 | | | 9 787.00 |
DX Trade payables and related accounts | 530.00 | | | 530.00 |
DY Tax and social security liabilities | 2 406.00 | | | 2 406.00 |
EC TOTAL (IV) | 12 722.00 | | | 12 722.00 |
EE Grand total (I to V) | 4 861.00 | | | 4 861.00 |
EG Accrued income and payables due within one year | 2 935.00 | | | 2 935.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 640.00 | | 1 640.00 | 1 640.00 |
FJ Net sales | 1 640.00 | | 1 640.00 | 1 640.00 |
FQ Other income | | | 58.00 | |
FR Total operating income (I) | | | 1 698.00 | |
FU Purchases of raw materials and other supplies | | | 36.00 | |
FW Other purchases and external expenses | | | 2 546.00 | |
FX Taxes, duties, and similar payments | | | 478.00 | |
FZ Social Security Contributions | | | 277.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 128.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 466.00 | |
GG - OPERATING RESULT (I - II) | | | -2 769.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 699.00 | | | 1 699.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 466.00 | | | 4 466.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 768.00 | | | -2 768.00 |
| |
| 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 | 16 495.00 | | | 16 495.00 |
I4 DECREASES Grand Total | | | 16 495.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 495.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 495.00 | | | 16 495.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 327.00 | 1 128.00 | | 13 327.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 327.00 | 1 128.00 | | 13 327.00 |
| |
| 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 | 530.00 | 530.00 | | 530.00 |
8D Social Security and Other Social Organizations | 200.00 | 200.00 | | 200.00 |
UX Other trade receivables | 830.00 | 830.00 | | 830.00 |
VB VAT | 552.00 | 552.00 | | 552.00 |
VI Group and Associates | 9 787.00 | | 9 787.00 | 9 787.00 |
VQ Other Taxes, Duties, and Similar Debts | 196.00 | 196.00 | | 196.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26.00 | 26.00 | | 26.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 408.00 | 1 408.00 | | 1 408.00 |
VW VAT | 2 010.00 | 2 010.00 | | 2 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 722.00 | 2 935.00 | 9 787.00 | 12 722.00 |
| |
| 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) | 610.00 | | | 610.00 |
ST Other accounts | 1 936.00 | | | 1 936.00 |
YW Business tax | 478.00 | | | 478.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 478.00 | | | 478.00 |
YY Amount of VAT collected | 328.00 | | | 328.00 |
YZ Total deductible VAT on goods and services | 225.00 | | | 225.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 546.00 | | | 2 546.00 |
