| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 135.00 | | 135.00 | 135.00 |
BJ TOTAL (I) | 135.00 | | 135.00 | 135.00 |
BX Customers and related accounts | 24 250.00 | | 24 250.00 | 24 250.00 |
BZ Other receivables | 16 883.00 | | 16 883.00 | 16 883.00 |
CF Cash and cash equivalents | 44 140.00 | | 44 140.00 | 44 140.00 |
CH Prepaid expenses | 2 553.00 | | 2 553.00 | 2 553.00 |
CJ TOTAL (II) | 87 825.00 | | 87 825.00 | 87 825.00 |
CO Grand total (0 to V) | 87 960.00 | | 87 960.00 | 87 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 59 940.00 | 55 444.00 | | 59 940.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 064.00 | 4 495.00 | | 4 064.00 |
DL TOTAL (I) | 75 004.00 | 70 940.00 | | 75 004.00 |
DU Loans and Debts from Credit Institutions (3) | 22.00 | 21.00 | | 22.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 984.00 | 4 183.00 | | 6 984.00 |
DX Trade payables and related accounts | 4 851.00 | 4 580.00 | | 4 851.00 |
DY Tax and social security liabilities | 1 099.00 | 2 557.00 | | 1 099.00 |
EC TOTAL (IV) | 12 957.00 | 11 341.00 | | 12 957.00 |
EE Grand total (I to V) | 87 960.00 | 82 281.00 | | 87 960.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 140 888.00 | 140 888.00 | |
FJ Net sales | | 140 888.00 | 140 888.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 798.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 144 687.00 | |
FW Other purchases and external expenses | | | 88 034.00 | |
FX Taxes, duties, and similar payments | | | 3 487.00 | |
FY Salaries and Wages | | | 33 424.00 | |
FZ Social Security Contributions | | | 15 963.00 | |
GE Other Expenses | | | 43.00 | |
GF Total Operating Expenses (II) | | | 140 952.00 | |
GG - OPERATING RESULT (I - II) | | | 3 735.00 | |
GL Other interest and similar income | | | 1 208.00 | |
GP Total financial income (V) | | | 1 208.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 205.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HK Income tax | 741.00 | 793.00 | | 741.00 |
HL TOTAL REVENUE (I + III + V + VII) | 145 895.00 | 142 385.00 | | 145 895.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 830.00 | 137 889.00 | | 141 830.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 064.00 | 4 495.00 | | 4 064.00 |
HP References: Equipment leasing | 19 278.00 | 20 185.00 | | 19 278.00 |
| |
| 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 | 135.00 | | | 135.00 |
I3 DECREASES Total Financial Fixed Assets | | | 135.00 | |
I4 DECREASES Grand Total | | | 135.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 135.00 | | | 135.00 |
| |
| 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 | 4 851.00 | 4 851.00 | | 4 851.00 |
8D Social Security and Other Social Organizations | 171.00 | 171.00 | | 171.00 |
8E Income Taxes | 741.00 | 741.00 | | 741.00 |
UT Other financial assets | 135.00 | | | 135.00 |
UX Other trade receivables | 24 250.00 | | | 24 250.00 |
VB VAT | 14 489.00 | | | 14 489.00 |
VG Loans with a maturity of up to one year at origin | 22.00 | 22.00 | | 22.00 |
VI Group and Associates | 6 984.00 | 6 984.00 | | 6 984.00 |
VP Miscellaneous | 2 395.00 | | | 2 395.00 |
VQ Other Taxes, Duties, and Similar Debts | 187.00 | 187.00 | | 187.00 |
VS Prepaid expenses | 2 553.00 | | | 2 553.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 821.00 | 43 686.00 | 135.00 | 43 821.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 957.00 | 12 957.00 | | 12 957.00 |
