| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 377.00 | 1 377.00 | | 1 377.00 |
AR Technical installations, industrial equipment and tools | 1 391.00 | 1 391.00 | | 1 391.00 |
AT Other tangible assets | 3 075.00 | 2 931.00 | 144.00 | 3 075.00 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 5 863.00 | 5 699.00 | 164.00 | 5 863.00 |
BZ Other receivables | 1 330.00 | | 1 330.00 | 1 330.00 |
CF Cash and cash equivalents | 20 725.00 | | 20 725.00 | 20 725.00 |
CH Prepaid expenses | 35.00 | | 35.00 | 35.00 |
CJ TOTAL (II) | 22 090.00 | | 22 090.00 | 22 090.00 |
CO Grand total (0 to V) | 27 952.00 | 5 699.00 | 22 253.00 | 27 952.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | | | 7 000.00 |
DD Legal reserve (1) | 700.00 | | | 700.00 |
DG Other reserves | 28 000.00 | | | 28 000.00 |
DH Retained earnings | -32 326.00 | | | -32 326.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 179.00 | | | 7 179.00 |
DL TOTAL (I) | 10 553.00 | | | 10 553.00 |
DU Loans and Debts from Credit Institutions (3) | 37.00 | | | 37.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 040.00 | | | 1 040.00 |
DX Trade payables and related accounts | 6 192.00 | | | 6 192.00 |
DY Tax and social security liabilities | 4 431.00 | | | 4 431.00 |
EC TOTAL (IV) | 11 700.00 | | | 11 700.00 |
EE Grand total (I to V) | 22 253.00 | | | 22 253.00 |
EG Accrued income and payables due within one year | 10 660.00 | | | 10 660.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 37.00 | | | 37.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 49 300.00 | | 49 303.00 | 49 300.00 |
FG Production sold - services | 600.00 | | 600.00 | 600.00 |
FJ Net sales | 49 900.00 | | 49 900.00 | 49 900.00 |
FR Total operating income (I) | | | 49 900.00 | |
FS Purchases of goods (including customs duties) | | | 36 000.00 | |
FW Other purchases and external expenses | | | 7 658.00 | |
FX Taxes, duties, and similar payments | | | 1 425.00 | |
FY Salaries and Wages | | | 6 600.00 | |
FZ Social Security Contributions | | | 2 011.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 995.00 | |
GF Total Operating Expenses (II) | | | 54 690.00 | |
GG - OPERATING RESULT (I - II) | | | -4 790.00 | |
GR Interest and similar expenses | | | 31.00 | |
GU Total financial expenses (VI) | | | 31.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -31.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 011.00 | | | 2 011.00 |
HB Exceptional income from capital transactions | 12 000.00 | | | 12 000.00 |
HD Total exceptional income (VII) | 12 000.00 | | | 12 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 000.00 | | | 12 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 900.00 | | | 61 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 721.00 | | | 54 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 179.00 | | | 7 179.00 |
| |
| 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 | 13 863.00 | | | 13 863.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 377.00 | | | 1 377.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20.00 | |
I4 DECREASES Grand Total | | 8 000.00 | 5 863.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 377.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 000.00 | 4 466.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 466.00 | | | 12 466.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20.00 | | | 20.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 703.00 | 995.00 | 8 000.00 | 12 703.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 377.00 | | | 1 377.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 327.00 | 996.00 | 8 000.00 | 11 327.00 |
| |
| 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 | 6 192.00 | 6 192.00 | | 6 192.00 |
8D Social Security and Other Social Organizations | 700.00 | 700.00 | | 700.00 |
UT Other financial assets | 20.00 | | 20.00 | 20.00 |
VB VAT | 1 330.00 | 1 330.00 | | 1 330.00 |
VG Loans with a maturity of up to one year at origin | 37.00 | 37.00 | | 37.00 |
VI Group and Associates | 1 040.00 | | 1 040.00 | 1 040.00 |
VS Prepaid expenses | 35.00 | 36.00 | | 35.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 385.00 | 1 365.00 | 20.00 | 1 385.00 |
VW VAT | 3 731.00 | 3 731.00 | | 3 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 700.00 | 10 660.00 | 1 040.00 | 11 700.00 |
| |
| 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 | 938.00 | | | 938.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 630.00 | | | 2 630.00 |
ST Other accounts | 5 028.00 | | | 5 028.00 |
YW Business tax | 487.00 | | | 487.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 425.00 | | | 1 425.00 |
YY Amount of VAT collected | 12 360.00 | | | 12 360.00 |
YZ Total deductible VAT on goods and services | 692.00 | | | 692.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 658.00 | | | 7 658.00 |
