| |
| 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 | 2 200.00 | 7.00 | 2 193.00 | 2 200.00 |
AT Other tangible assets | 708.00 | 99.00 | 609.00 | 708.00 |
BJ TOTAL (I) | 2 908.00 | 106.00 | 2 803.00 | 2 908.00 |
BX Customers and related accounts | 4 607.00 | | 4 607.00 | 4 607.00 |
BZ Other receivables | 2 309.00 | | 2 309.00 | 2 309.00 |
CF Cash and cash equivalents | 906.00 | | 906.00 | 906.00 |
CJ TOTAL (II) | 7 821.00 | | 7 821.00 | 7 821.00 |
CO Grand total (0 to V) | 10 730.00 | 106.00 | 10 624.00 | 10 730.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 176.00 | | | 1 176.00 |
DL TOTAL (I) | 5 176.00 | | | 5 176.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 254.00 | | | 2 254.00 |
DY Tax and social security liabilities | 2 593.00 | | | 2 593.00 |
EA Other liabilities | 600.00 | | | 600.00 |
EC TOTAL (IV) | 5 448.00 | | | 5 448.00 |
EE Grand total (I to V) | 10 624.00 | | | 10 624.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 482.00 | 4 043.00 | 27 525.00 | 23 482.00 |
FJ Net sales | 23 482.00 | 4 043.00 | 27 525.00 | 23 482.00 |
FR Total operating income (I) | | | 27 525.00 | |
FU Purchases of raw materials and other supplies | | | 10 711.00 | |
FW Other purchases and external expenses | | | 8 581.00 | |
FY Salaries and Wages | | | 4 500.00 | |
FZ Social Security Contributions | | | 2 243.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 106.00 | |
GF Total Operating Expenses (II) | | | 26 142.00 | |
GG - OPERATING RESULT (I - II) | | | 1 383.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 383.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 207.00 | | | 207.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 525.00 | | | 27 525.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 349.00 | | | 26 349.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 176.00 | | | 1 176.00 |
| |
| 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 | | | 2 908.00 | |
I4 DECREASES Grand Total | | | 2 908.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 908.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 908.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 106.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 106.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 2 243.00 | 2 243.00 | | 2 243.00 |
8E Income Taxes | 207.00 | 207.00 | | 207.00 |
8K Other liabilities (including liabilities related to repo transactions) | 600.00 | 600.00 | | 600.00 |
UX Other trade receivables | 4 607.00 | 4 607.00 | | 4 607.00 |
VB VAT | 2 009.00 | 2 009.00 | | 2 009.00 |
VI Group and Associates | 2 254.00 | 2 254.00 | | 2 254.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300.00 | 300.00 | | 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 915.00 | 6 915.00 | | 6 915.00 |
VW VAT | 143.00 | 143.00 | | 143.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 448.00 | 5 448.00 | | 5 448.00 |
