| |
| 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 | 100.00 | 71.00 | 29.00 | 100.00 |
AT Other tangible assets | 1 200.00 | 567.00 | 633.00 | 1 200.00 |
BJ TOTAL (I) | 1 300.00 | 638.00 | 663.00 | 1 300.00 |
CF Cash and cash equivalents | 169.00 | | 169.00 | 169.00 |
CJ TOTAL (II) | 169.00 | | 169.00 | 169.00 |
CO Grand total (0 to V) | 1 469.00 | 638.00 | 832.00 | 1 469.00 |
| |
| 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) | -10 327.00 | | | -10 327.00 |
DL TOTAL (I) | -9 827.00 | | | -9 827.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 022.00 | | | 7 022.00 |
DX Trade payables and related accounts | 179.00 | | | 179.00 |
DY Tax and social security liabilities | 3 458.00 | | | 3 458.00 |
EC TOTAL (IV) | 10 659.00 | | | 10 659.00 |
EE Grand total (I to V) | 832.00 | | | 832.00 |
EG Accrued income and payables due within one year | 10 659.00 | | | 10 659.00 |
EI Including equity loans | 7 022.00 | | | 7 022.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 38 567.00 | |
FJ Net sales | | | 38 567.00 | |
FR Total operating income (I) | | | 38 567.00 | |
FU Purchases of raw materials and other supplies | | | 2 050.00 | |
FW Other purchases and external expenses | | | 19 201.00 | |
FX Taxes, duties, and similar payments | | | 982.00 | |
FY Salaries and Wages | | | 25 919.00 | |
FZ Social Security Contributions | | | 104.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 638.00 | |
GF Total Operating Expenses (II) | | | 48 894.00 | |
GG - OPERATING RESULT (I - II) | | | -10 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 38 567.00 | | | 38 567.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 894.00 | | | 48 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 327.00 | | | -10 327.00 |
| |
| 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 | | | 1 300.00 | |
I4 DECREASES Grand Total | | | 1 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 300.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 300.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 638.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 638.00 | | |
| |
| 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 | 179.00 | 179.00 | | 179.00 |
8C Staff and Related Accounts | 2 278.00 | 2 278.00 | | 2 278.00 |
8D Social Security and Other Social Organizations | 1 180.00 | 1 180.00 | | 1 180.00 |
VI Group and Associates | 7 022.00 | 7 022.00 | | 7 022.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 659.00 | 10 659.00 | | 10 659.00 |
