| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 391.00 | 1 391.00 | | 1 391.00 |
BJ TOTAL (I) | 102 037.00 | 1 391.00 | 100 646.00 | 102 037.00 |
BX Customers and related accounts | 5 600.00 | | 5 600.00 | 5 600.00 |
BZ Other receivables | 2 686.00 | | 2 686.00 | 2 686.00 |
CF Cash and cash equivalents | 39 162.00 | | 39 162.00 | 39 162.00 |
CJ TOTAL (II) | 47 448.00 | | 47 448.00 | 47 448.00 |
CO Grand total (0 to V) | 149 485.00 | 1 391.00 | 148 094.00 | 149 485.00 |
CU Other investments | 100 646.00 | | 100 646.00 | 100 646.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 106 740.00 | 97 488.00 | | 106 740.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 055.00 | 9 252.00 | | 14 055.00 |
DL TOTAL (I) | 126 295.00 | 112 240.00 | | 126 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 849.00 | 849.00 | | 4 849.00 |
DX Trade payables and related accounts | 2 037.00 | 8 094.00 | | 2 037.00 |
DY Tax and social security liabilities | 9 484.00 | 9 336.00 | | 9 484.00 |
EA Other liabilities | 5 430.00 | 630.00 | | 5 430.00 |
EC TOTAL (IV) | 21 800.00 | 18 908.00 | | 21 800.00 |
EE Grand total (I to V) | 148 094.00 | 131 148.00 | | 148 094.00 |
EG Accrued income and payables due within one year | 21 800.00 | 18 981.00 | | 21 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 000.00 | | 96 000.00 | 96 000.00 |
FJ Net sales | 96 000.00 | | 96 000.00 | 96 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 656.00 | |
FR Total operating income (I) | | | 102 656.00 | |
FW Other purchases and external expenses | | | 2 049.00 | |
FX Taxes, duties, and similar payments | | | 4 814.00 | |
FY Salaries and Wages | | | 52 704.00 | |
FZ Social Security Contributions | | | 23 533.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 83 100.00 | |
GG - OPERATING RESULT (I - II) | | | 19 557.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 557.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 145.00 | | |
HH Total exceptional expenses (VIII) | | 1 145.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 145.00 | | |
HK Income tax | 5 502.00 | | | 5 502.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 656.00 | 128 071.00 | | 102 656.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 602.00 | 118 819.00 | | 88 602.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 055.00 | 9 252.00 | | 14 055.00 |
HP References: Equipment leasing | 14 055.00 | 9 252.00 | | 14 055.00 |
