| |
| 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 | 5 000.00 | 1 543.00 | 3 457.00 | 5 000.00 |
AT Other tangible assets | 5 322.00 | 1 714.00 | 3 608.00 | 5 322.00 |
BJ TOTAL (I) | 10 322.00 | 3 257.00 | 7 065.00 | 10 322.00 |
BX Customers and related accounts | 3 000.00 | | 3 000.00 | 3 000.00 |
BZ Other receivables | 295.00 | | 295.00 | 295.00 |
CF Cash and cash equivalents | 440.00 | | 440.00 | 440.00 |
CJ TOTAL (II) | 3 735.00 | | 3 735.00 | 3 735.00 |
CO Grand total (0 to V) | 14 057.00 | 3 257.00 | 10 800.00 | 14 057.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 305.00 | | | 2 305.00 |
DL TOTAL (I) | 2 405.00 | | | 2 405.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 057.00 | | | 2 057.00 |
DX Trade payables and related accounts | 2 277.00 | | | 2 277.00 |
DY Tax and social security liabilities | 4 061.00 | | | 4 061.00 |
EC TOTAL (IV) | 8 395.00 | | | 8 395.00 |
EE Grand total (I to V) | 10 800.00 | | | 10 800.00 |
EG Accrued income and payables due within one year | 8 395.00 | | | 8 395.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 213.00 | | 90 213.00 | 90 213.00 |
FJ Net sales | 90 213.00 | | 90 213.00 | 90 213.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 420.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 92 636.00 | |
FW Other purchases and external expenses | | | 30 330.00 | |
FX Taxes, duties, and similar payments | | | 194.00 | |
FY Salaries and Wages | | | 53 000.00 | |
FZ Social Security Contributions | | | 3 122.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 257.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 89 904.00 | |
GG - OPERATING RESULT (I - II) | | | 2 732.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 732.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | | | -17.00 |
HK Income tax | 410.00 | | | 410.00 |
HL TOTAL REVENUE (I + III + V + VII) | 92 636.00 | | | 92 636.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 331.00 | | | 90 331.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 305.00 | | | 2 305.00 |
| |
| 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 | | | 10 322.00 | |
I4 DECREASES Grand Total | | | 10 322.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 322.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 10 322.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3 257.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 3 257.00 | | |
| |
| 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 | 2 277.00 | 2 277.00 | | 2 277.00 |
8E Income Taxes | 433.00 | 433.00 | | 433.00 |
UX Other trade receivables | 3 000.00 | 3 000.00 | | 3 000.00 |
VB VAT | 295.00 | 295.00 | | 295.00 |
VI Group and Associates | 2 057.00 | 2 057.00 | | 2 057.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 295.00 | 3 295.00 | | 3 295.00 |
VW VAT | 3 651.00 | 3 651.00 | | 3 651.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 418.00 | 8 418.00 | | 8 418.00 |
