| |
| 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 | 67 903.00 | 5 753.00 | 62 150.00 | 67 903.00 |
BJ TOTAL (I) | 67 903.00 | 5 753.00 | 62 150.00 | 67 903.00 |
BX Customers and related accounts | 31 385.00 | | 31 385.00 | 31 385.00 |
BZ Other receivables | 14 527.00 | | 14 527.00 | 14 527.00 |
CF Cash and cash equivalents | 6 335.00 | | 6 335.00 | 6 335.00 |
CJ TOTAL (II) | 52 247.00 | | 52 247.00 | 52 247.00 |
CO Grand total (0 to V) | 120 150.00 | 5 753.00 | 114 397.00 | 120 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 225.00 | | | -3 225.00 |
DL TOTAL (I) | 6 775.00 | | | 6 775.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 400.00 | | | 1 400.00 |
DX Trade payables and related accounts | 8 659.00 | | | 8 659.00 |
DY Tax and social security liabilities | 12 683.00 | | | 12 683.00 |
EA Other liabilities | 84 880.00 | | | 84 880.00 |
EC TOTAL (IV) | 107 622.00 | | | 107 622.00 |
EE Grand total (I to V) | 114 397.00 | | | 114 397.00 |
EI Including equity loans | 1 400.00 | | | 1 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 934.00 | | 30 934.00 | 30 934.00 |
FJ Net sales | 30 934.00 | | 30 934.00 | 30 934.00 |
FQ Other income | | | 77.00 | |
FR Total operating income (I) | | | 31 011.00 | |
FW Other purchases and external expenses | | | 10 657.00 | |
FX Taxes, duties, and similar payments | | | 1 600.00 | |
FY Salaries and Wages | | | 12 727.00 | |
FZ Social Security Contributions | | | 3 497.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 753.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 34 236.00 | |
GG - OPERATING RESULT (I - II) | | | -3 225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 225.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 011.00 | | | 31 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 236.00 | | | 34 236.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 225.00 | | | -3 225.00 |
| |
| 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 | | | 67 903.00 | |
I4 DECREASES Grand Total | | | 67 903.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 903.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 67 903.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 5 753.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 5 753.00 | | |
| |
| 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 | 8 659.00 | 8 659.00 | | 8 659.00 |
8C Staff and Related Accounts | 2 581.00 | 2 581.00 | | 2 581.00 |
8D Social Security and Other Social Organizations | 3 249.00 | 3 249.00 | | 3 249.00 |
8K Other liabilities (including liabilities related to repo transactions) | 84 880.00 | 84 880.00 | | 84 880.00 |
UX Other trade receivables | 31 385.00 | 31 385.00 | | 31 385.00 |
VB VAT | 14 527.00 | 14 527.00 | | 14 527.00 |
VI Group and Associates | 1 400.00 | 1 400.00 | | 1 400.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 634.00 | 1 634.00 | | 1 634.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 912.00 | 45 912.00 | | 45 912.00 |
VW VAT | 5 218.00 | 5 218.00 | | 5 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 622.00 | 107 622.00 | | 107 622.00 |
