| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 721.00 | 968.00 | 6 752.00 | 7 721.00 |
BJ TOTAL (I) | 7 721.00 | 968.00 | 6 752.00 | 7 721.00 |
BX Customers and related accounts | 9 874.00 | | 9 874.00 | 9 874.00 |
BZ Other receivables | 4 004.00 | | 4 004.00 | 4 004.00 |
CF Cash and cash equivalents | 33 361.00 | | 33 361.00 | 33 361.00 |
CH Prepaid expenses | 866.00 | | 866.00 | 866.00 |
CJ TOTAL (II) | 48 107.00 | | 48 107.00 | 48 107.00 |
CO Grand total (0 to V) | 55 828.00 | 968.00 | 54 860.00 | 55 828.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 760.00 | | | 20 760.00 |
DL TOTAL (I) | 25 760.00 | | | 25 760.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 004.00 | | | 11 004.00 |
DX Trade payables and related accounts | 8 340.00 | | | 8 340.00 |
DY Tax and social security liabilities | 9 755.00 | | | 9 755.00 |
EC TOTAL (IV) | 29 099.00 | | | 29 099.00 |
EE Grand total (I to V) | 54 860.00 | | | 54 860.00 |
EG Accrued income and payables due within one year | 29 099.00 | | | 29 099.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 92 681.00 | | 92 681.00 | 92 681.00 |
FJ Net sales | 92 681.00 | | 92 681.00 | 92 681.00 |
FR Total operating income (I) | | | 92 681.00 | |
FW Other purchases and external expenses | | | 60 930.00 | |
FX Taxes, duties, and similar payments | | | 1 947.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 968.00 | |
GF Total Operating Expenses (II) | | | 63 846.00 | |
GG - OPERATING RESULT (I - II) | | | 28 834.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 834.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 074.00 | | | 8 074.00 |
HL TOTAL REVENUE (I + III + V + VII) | 92 681.00 | | | 92 681.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 920.00 | | | 71 920.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 760.00 | | | 20 760.00 |
HP References: Equipment leasing | 51 276.00 | | | 51 276.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I4 DECREASES Grand Total | | | 7 721.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 721.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 968.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 968.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 11 004.00 | 11 004.00 | | 11 004.00 |
8B Suppliers and Related Accounts | 8 340.00 | 8 340.00 | | 8 340.00 |
UX Other trade receivables | 9 875.00 | | | 9 875.00 |
VJ Loans taken out during the year | 11 004.00 | | | 11 004.00 |
VP Miscellaneous | 4 004.00 | | | 4 004.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 755.00 | 9 755.00 | | 9 755.00 |
VS Prepaid expenses | 866.00 | | | 866.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 745.00 | 14 745.00 | | 14 745.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 099.00 | 29 099.00 | | 29 099.00 |
