| |
| 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 | 6 761.00 | 4 342.00 | 2 419.00 | 6 761.00 |
AT Other tangible assets | 9 307.00 | 4 962.00 | 4 345.00 | 9 307.00 |
BJ TOTAL (I) | 16 068.00 | 9 304.00 | 6 764.00 | 16 068.00 |
BX Customers and related accounts | 12 597.00 | | 12 597.00 | 12 597.00 |
BZ Other receivables | 2 125.00 | | 2 125.00 | 2 125.00 |
CF Cash and cash equivalents | 12 630.00 | | 12 630.00 | 12 630.00 |
CJ TOTAL (II) | 27 352.00 | | 27 352.00 | 27 352.00 |
CO Grand total (0 to V) | 43 420.00 | 9 304.00 | 34 116.00 | 43 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -2 953.00 | 4 368.00 | | -2 953.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 483.00 | -7 320.00 | | 5 483.00 |
DL TOTAL (I) | 24 730.00 | 19 248.00 | | 24 730.00 |
DX Trade payables and related accounts | 1 994.00 | 2 288.00 | | 1 994.00 |
DY Tax and social security liabilities | 2 099.00 | 1 285.00 | | 2 099.00 |
EA Other liabilities | 5 293.00 | 579.00 | | 5 293.00 |
EC TOTAL (IV) | 9 386.00 | 4 152.00 | | 9 386.00 |
EE Grand total (I to V) | 34 116.00 | 23 400.00 | | 34 116.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 637.00 | | 48 637.00 | 48 637.00 |
FJ Net sales | 48 637.00 | | 48 637.00 | 48 637.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 48 637.00 | |
FW Other purchases and external expenses | | | 41 233.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 823.00 | |
GE Other Expenses | | | 22.00 | |
GF Total Operating Expenses (II) | | | 43 154.00 | |
GG - OPERATING RESULT (I - II) | | | 5 483.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 637.00 | 42 897.00 | | 48 637.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 154.00 | 50 217.00 | | 43 154.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 483.00 | -7 320.00 | | 5 483.00 |
HP References: Equipment leasing | 35 771.00 | 38 748.00 | | 35 771.00 |
| |
| 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 | 13 777.00 | | 4 148.00 | 13 777.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 857.00 | | | 1 857.00 |
I4 DECREASES Grand Total | | 1 857.00 | 16 068.00 | |
IN DECREASES Start-up, development, or research expenses | | 1 857.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 16 068.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 920.00 | | 4 148.00 | 11 920.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 338.00 | 1 823.00 | 1 857.00 | 9 338.00 |
PE DEPRECIATION Total including other intangible assets | 1 857.00 | | 1 857.00 | 1 857.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 481.00 | 1 823.00 | | 7 481.00 |
| |
| 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 | 1 994.00 | 1 994.00 | | 1 994.00 |
UX Other trade receivables | 12 597.00 | | | 12 597.00 |
VB VAT | 1 835.00 | | | 1 835.00 |
VI Group and Associates | 5 293.00 | 5 240.00 | 53.00 | 5 293.00 |
VM Income taxes | 290.00 | | | 290.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 722.00 | 14 722.00 | | 14 722.00 |
VW VAT | 2 099.00 | 2 099.00 | | 2 099.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 386.00 | 9 333.00 | 53.00 | 9 386.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 38 766.00 | | | 38 766.00 |
YQ Equipment leasing commitment | 64 814.00 | | | 64 814.00 |
YT Subcontracting | 2 467.00 | | | 2 467.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | | | 76.00 |
YY Amount of VAT collected | 9 727.00 | | | 9 727.00 |
YZ Total deductible VAT on goods and services | 8 015.00 | | | 8 015.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 41 233.00 | | | 41 233.00 |
