| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 53 059.00 | 51 045.00 | 2 014.00 | 53 059.00 |
BJ TOTAL (I) | 53 059.00 | 51 045.00 | 2 014.00 | 53 059.00 |
BZ Other receivables | 2 962.00 | | 2 962.00 | 2 962.00 |
CF Cash and cash equivalents | 2 425.00 | | 2 425.00 | 2 425.00 |
CJ TOTAL (II) | 5 387.00 | | 5 387.00 | 5 387.00 |
CO Grand total (0 to V) | 58 446.00 | 51 045.00 | 7 401.00 | 58 446.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200.00 | | | 1 200.00 |
DD Legal reserve (1) | 120.00 | | | 120.00 |
DH Retained earnings | 11.00 | | | 11.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 070.00 | | | 6 070.00 |
DL TOTAL (I) | 7 401.00 | | | 7 401.00 |
EE Grand total (I to V) | 7 401.00 | | | 7 401.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 650.00 | | 18 650.00 | 18 650.00 |
FJ Net sales | 18 650.00 | | 18 650.00 | 18 650.00 |
FR Total operating income (I) | | | 18 650.00 | |
FW Other purchases and external expenses | | | 8 212.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 368.00 | |
GF Total Operating Expenses (II) | | | 12 580.00 | |
GG - OPERATING RESULT (I - II) | | | 6 070.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 070.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 650.00 | | | 18 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 580.00 | | | 12 580.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 070.00 | | | 6 070.00 |
| |
| 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 | 53 059.00 | | | 53 059.00 |
I4 DECREASES Grand Total | | 10 723.00 | 42 336.00 | |
IY DECREASES Total Tangible Fixed Assets | | 10 723.00 | 42 336.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 059.00 | | | 53 059.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 954.00 | 4 368.00 | | 35 954.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 954.00 | 4 368.00 | | 35 954.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 2 962.00 | | | 2 962.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 962.00 | 2 962.00 | | 2 962.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 8 212.00 | | | 8 212.00 |
YY Amount of VAT collected | 4 050.00 | | | 4 050.00 |
YZ Total deductible VAT on goods and services | 438.00 | | | 438.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 212.00 | | | 8 212.00 |
