| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 027.00 | 2 027.00 | | 2 027.00 |
AJ Other Intangible Assets | 12 180.00 | | 12 180.00 | 12 180.00 |
AT Other tangible assets | 1 027.00 | 1 027.00 | | 1 027.00 |
BH Other financial assets | 141.00 | | 141.00 | 141.00 |
BJ TOTAL (I) | 15 375.00 | 3 054.00 | 12 321.00 | 15 375.00 |
BX Customers and related accounts | 1 350.00 | | 1 350.00 | 1 350.00 |
BZ Other receivables | 459.00 | | 459.00 | 459.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 1 809.00 | | 1 809.00 | 1 809.00 |
CO Grand total (0 to V) | 17 184.00 | 3 054.00 | 14 130.00 | 17 184.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 2 720.00 | 3 182.00 | | 2 720.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 302.00 | -462.00 | | -1 302.00 |
DL TOTAL (I) | 2 518.00 | 3 820.00 | | 2 518.00 |
DU Loans and Debts from Credit Institutions (3) | 124.00 | | | 124.00 |
DY Tax and social security liabilities | 11 293.00 | 11 762.00 | | 11 293.00 |
EA Other liabilities | 195.00 | 467.00 | | 195.00 |
EC TOTAL (IV) | 11 612.00 | 12 229.00 | | 11 612.00 |
EE Grand total (I to V) | 14 130.00 | 16 049.00 | | 14 130.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 124.00 | | | 124.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 291.00 | | 40 291.00 | 40 291.00 |
FJ Net sales | 40 291.00 | | 40 291.00 | 40 291.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 40 294.00 | |
FW Other purchases and external expenses | | | 35 350.00 | |
FX Taxes, duties, and similar payments | | | 165.00 | |
FY Salaries and Wages | | | 4 430.00 | |
FZ Social Security Contributions | | | 1 651.00 | |
GF Total Operating Expenses (II) | | | 41 596.00 | |
GG - OPERATING RESULT (I - II) | | | -1 302.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 302.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 294.00 | 38 504.00 | | 40 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 596.00 | 38 966.00 | | 41 596.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 302.00 | -462.00 | | -1 302.00 |
| |
| 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 | 15 607.00 | | | 15 607.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 233.00 | | | 233.00 |
I3 DECREASES Total Financial Fixed Assets | | | 141.00 | |
I4 DECREASES Grand Total | 233.00 | | 15 374.00 | 233.00 |
IN DECREASES Start-up, development, or research expenses | 233.00 | | | 233.00 |
IO DECREASES Total including other intangible assets | | | 14 206.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 027.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 206.00 | | | 14 206.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 027.00 | | | 1 027.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 141.00 | | | 141.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 286.00 | | 233.00 | 3 286.00 |
CY DEPRECIATION Start-up, development, or research expenses | 233.00 | | 233.00 | 233.00 |
PE DEPRECIATION Total including other intangible assets | 2 026.00 | | | 2 026.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 027.00 | | | 1 027.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 195.00 | 195.00 | | 195.00 |
UT Other financial assets | 141.00 | | | 141.00 |
UX Other trade receivables | 1 350.00 | | | 1 350.00 |
VB VAT | 200.00 | | | 200.00 |
VH Loans with a maturity of more than one year at origin | 124.00 | 124.00 | | 124.00 |
VQ Other Taxes, Duties, and Similar Debts | 101.00 | 101.00 | | 101.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 259.00 | | | 259.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 950.00 | 1 809.00 | 141.00 | 1 950.00 |
VW VAT | 11 192.00 | 9 629.00 | 1 563.00 | 11 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 612.00 | 10 049.00 | 1 563.00 | 11 612.00 |
| |
| 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 | 89.00 | | | 89.00 |
ST Other accounts | 15 108.00 | | | 15 108.00 |
XQ Rental, rental and co-ownership charges | 442.00 | | | 442.00 |
YP Average staff number | 1.00 | | | 1.00 |
YT Subcontracting | 19 800.00 | | | 19 800.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 165.00 | | | 165.00 |
YY Amount of VAT collected | 8 058.00 | | | 8 058.00 |
YZ Total deductible VAT on goods and services | 909.00 | | | 909.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 35 350.00 | | | 35 350.00 |
