| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 366.00 | 2 326.00 | 39.00 | 2 366.00 |
BJ TOTAL (I) | 2 366.00 | 2 326.00 | 39.00 | 2 366.00 |
BX Customers and related accounts | 34 471.00 | | 34 471.00 | 34 471.00 |
BZ Other receivables | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 44 939.00 | | 44 939.00 | 44 939.00 |
CH Prepaid expenses | 84 169.00 | | 84 169.00 | 84 169.00 |
CJ TOTAL (II) | 163 730.00 | | 163 730.00 | 163 730.00 |
CO Grand total (0 to V) | 166 096.00 | 2 326.00 | 163 769.00 | 166 096.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 569.00 | 64.00 | | 569.00 |
DG Other reserves | 10 781.00 | 4 938.00 | | 10 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 989.00 | 6 348.00 | | 7 989.00 |
DL TOTAL (I) | 69 340.00 | 61 350.00 | | 69 340.00 |
DU Loans and Debts from Credit Institutions (3) | 8 482.00 | | | 8 482.00 |
DX Trade payables and related accounts | 8 138.00 | 8 513.00 | | 8 138.00 |
DY Tax and social security liabilities | 4 482.00 | 4 456.00 | | 4 482.00 |
EB Prepaid income (2) | 73 326.00 | 73 326.00 | | 73 326.00 |
EC TOTAL (IV) | 94 429.00 | 86 295.00 | | 94 429.00 |
EE Grand total (I to V) | 163 769.00 | 147 645.00 | | 163 769.00 |
EG Accrued income and payables due within one year | 94 429.00 | 86 295.00 | | 94 429.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 344 712.00 | | 344 712.00 | 344 712.00 |
FJ Net sales | 344 712.00 | | 344 712.00 | 344 712.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 344 715.00 | |
FW Other purchases and external expenses | | | 331 817.00 | |
FX Taxes, duties, and similar payments | | | 431.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 473.00 | |
GF Total Operating Expenses (II) | | | 332 722.00 | |
GG - OPERATING RESULT (I - II) | | | 11 993.00 | |
GR Interest and similar expenses | | | 8.00 | |
GU Total financial expenses (VI) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 984.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 995.00 | 3 174.00 | | 3 995.00 |
HL TOTAL REVENUE (I + III + V + VII) | 344 715.00 | 288 698.00 | | 344 715.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 336 725.00 | 282 350.00 | | 336 725.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 989.00 | 6 348.00 | | 7 989.00 |
HP References: Equipment leasing | 328 297.00 | 274 173.00 | | 328 297.00 |
| |
| 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 | 2 366.00 | | | 2 366.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 366.00 | | | 2 366.00 |
I4 DECREASES Grand Total | | | 2 366.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 366.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 853.00 | 473.00 | | 1 853.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 853.00 | 473.00 | | 1 853.00 |
| |
| 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 | 8 139.00 | 8 139.00 | | 8 139.00 |
8E Income Taxes | 3 202.00 | 3 202.00 | | 3 202.00 |
8L Deferred income | 73 326.00 | 73 326.00 | | 73 326.00 |
UX Other trade receivables | 34 471.00 | | | 34 471.00 |
VB VAT | 150.00 | | | 150.00 |
VG Loans with a maturity of up to one year at origin | 8 482.00 | 8 482.00 | | 8 482.00 |
VS Prepaid expenses | 84 170.00 | | | 84 170.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 118 791.00 | 118 791.00 | | 118 791.00 |
VW VAT | 1 280.00 | 1 280.00 | | 1 280.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 429.00 | 94 429.00 | | 94 429.00 |
