| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 453.00 | 3 453.00 | | 3 453.00 |
BH Other financial assets | 174.00 | | 174.00 | 174.00 |
BJ TOTAL (I) | 3 627.00 | 3 453.00 | 174.00 | 3 627.00 |
BL Raw materials, supplies | 1 027.00 | | 1 027.00 | 1 027.00 |
BT Goods | 4 000.00 | | 4 000.00 | 4 000.00 |
BX Customers and related accounts | 4 650.00 | | 4 650.00 | 4 650.00 |
BZ Other receivables | 1 506.00 | | 1 506.00 | 1 506.00 |
CF Cash and cash equivalents | 14 908.00 | | 14 908.00 | 14 908.00 |
CH Prepaid expenses | 477.00 | | 477.00 | 477.00 |
CJ TOTAL (II) | 26 569.00 | | 26 569.00 | 26 569.00 |
CO Grand total (0 to V) | 30 197.00 | 3 453.00 | 26 743.00 | 30 197.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -3 595.00 | | | -3 595.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 215.00 | | | -7 215.00 |
DL TOTAL (I) | 189.00 | | | 189.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 702.00 | | | 11 702.00 |
DX Trade payables and related accounts | 4 466.00 | | | 4 466.00 |
DY Tax and social security liabilities | 10 385.00 | | | 10 385.00 |
EC TOTAL (IV) | 26 554.00 | | | 26 554.00 |
EE Grand total (I to V) | 26 743.00 | | | 26 743.00 |
EG Accrued income and payables due within one year | 26 554.00 | | | 26 554.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 41 871.00 | | 41 871.00 | 41 871.00 |
FJ Net sales | 41 871.00 | | 41 871.00 | 41 871.00 |
FQ Other income | | | 38.00 | |
FR Total operating income (I) | | | 41 910.00 | |
FS Purchases of goods (including customs duties) | | | 25 953.00 | |
FT Inventory change (goods) | | | -3 750.00 | |
FU Purchases of raw materials and other supplies | | | 15.00 | |
FV Inventory change (raw materials and supplies) | | | 2 473.00 | |
FW Other purchases and external expenses | | | 12 743.00 | |
FX Taxes, duties, and similar payments | | | 508.00 | |
FY Salaries and Wages | | | 11 184.00 | |
GE Other Expenses | | | -3.00 | |
GF Total Operating Expenses (II) | | | 49 126.00 | |
GG - OPERATING RESULT (I - II) | | | -7 215.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 215.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 41 910.00 | | | 41 910.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 126.00 | | | 49 126.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 215.00 | | | -7 215.00 |
| |
| 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 | 3 627.00 | | | 3 627.00 |
I3 DECREASES Total Financial Fixed Assets | | | 174.00 | |
I4 DECREASES Grand Total | | | 3 627.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 453.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 453.00 | | | 3 453.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 174.00 | | | 174.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 453.00 | | | 3 453.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 453.00 | | | 3 453.00 |
| |
| 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 | 4 466.00 | 4 466.00 | | 4 466.00 |
8C Staff and Related Accounts | 8 616.00 | 8 616.00 | | 8 616.00 |
UT Other financial assets | 174.00 | | 174.00 | 174.00 |
UX Other trade receivables | 4 650.00 | 4 650.00 | | 4 650.00 |
VB VAT | 990.00 | 990.00 | | 990.00 |
VC Group and associates | 515.00 | 515.00 | | 515.00 |
VI Group and Associates | 11 702.00 | 11 702.00 | | 11 702.00 |
VS Prepaid expenses | 477.00 | 477.00 | | 477.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 807.00 | 6 633.00 | 174.00 | 6 807.00 |
VW VAT | 1 769.00 | 1 769.00 | | 1 769.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 554.00 | 26 554.00 | | 26 554.00 |
| |
| 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 | 141.00 | | | 141.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 780.00 | | | 1 780.00 |
ST Other accounts | 10 698.00 | | | 10 698.00 |
XQ Rental, rental and co-ownership charges | 78.00 | | | 78.00 |
YT Subcontracting | 187.00 | | | 187.00 |
YW Business tax | 367.00 | | | 367.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 508.00 | | | 508.00 |
YY Amount of VAT collected | 7 694.00 | | | 7 694.00 |
YZ Total deductible VAT on goods and services | 6 067.00 | | | 6 067.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 743.00 | | | 12 743.00 |
