| |
| 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 | 6 000.00 | 613.00 | 5 387.00 | 6 000.00 |
BJ TOTAL (I) | 6 000.00 | 613.00 | 5 387.00 | 6 000.00 |
BR Intermediate and finished products | 188.00 | | 188.00 | 188.00 |
BZ Other receivables | 3 851.00 | | 3 851.00 | 3 851.00 |
CF Cash and cash equivalents | 3 864.00 | | 3 864.00 | 3 864.00 |
CJ TOTAL (II) | 7 903.00 | | 7 903.00 | 7 903.00 |
CO Grand total (0 to V) | 13 903.00 | 613.00 | 13 290.00 | 13 903.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 642.00 | | | 7 642.00 |
DL TOTAL (I) | 8 142.00 | | | 8 142.00 |
DV Miscellaneous Loans and Financial Debts (4) | 186.00 | | | 186.00 |
DX Trade payables and related accounts | 1 142.00 | | | 1 142.00 |
DY Tax and social security liabilities | 3 750.00 | | | 3 750.00 |
EA Other liabilities | 70.00 | | | 70.00 |
EC TOTAL (IV) | 5 148.00 | | | 5 148.00 |
EE Grand total (I to V) | 13 290.00 | | | 13 290.00 |
EG Accrued income and payables due within one year | 5 148.00 | | | 5 148.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 74 667.00 | | 74 667.00 | 74 667.00 |
FJ Net sales | 74 667.00 | | 74 667.00 | 74 667.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 74 668.00 | |
FU Purchases of raw materials and other supplies | | | 11 703.00 | |
FV Inventory change (raw materials and supplies) | | | -188.00 | |
FW Other purchases and external expenses | | | 22 601.00 | |
FX Taxes, duties, and similar payments | | | 28.00 | |
FY Salaries and Wages | | | 28 700.00 | |
FZ Social Security Contributions | | | 2 488.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 613.00 | |
GF Total Operating Expenses (II) | | | 65 945.00 | |
GG - OPERATING RESULT (I - II) | | | 8 723.00 | |
GR Interest and similar expenses | | | 24.00 | |
GU Total financial expenses (VI) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 058.00 | | | 1 058.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 668.00 | | | 74 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 026.00 | | | 67 026.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 642.00 | | | 7 642.00 |
| |
| 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 | | | 6 000.00 | |
I4 DECREASES Grand Total | | | 6 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 6 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 613.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 613.00 | | |
| |
| 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 | 1 142.00 | 1 142.00 | | 1 142.00 |
8D Social Security and Other Social Organizations | 2 692.00 | 2 692.00 | | 2 692.00 |
8E Income Taxes | 1 058.00 | 1 058.00 | | 1 058.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70.00 | 70.00 | | 70.00 |
VB VAT | 3 851.00 | 3 851.00 | | 3 851.00 |
VI Group and Associates | 186.00 | 186.00 | | 186.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 851.00 | 3 851.00 | | 3 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 148.00 | 5 148.00 | | 5 148.00 |
