| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 801.00 | | 801.00 | 801.00 |
BX Customers and related accounts | 12 500.00 | | 12 500.00 | 12 500.00 |
BZ Other receivables | 298 370.00 | | 298 370.00 | 298 370.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 310 870.00 | | 310 870.00 | 310 870.00 |
CO Grand total (0 to V) | 311 671.00 | | 311 671.00 | 311 671.00 |
CU Other investments | 801.00 | | 801.00 | 801.00 |
| |
| 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 |
DH Retained earnings | -20 209.00 | -32 253.00 | | -20 209.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 212.00 | 12 044.00 | | 36 212.00 |
DL TOTAL (I) | 21 003.00 | -15 209.00 | | 21 003.00 |
DU Loans and Debts from Credit Institutions (3) | | 15 849.00 | | |
DX Trade payables and related accounts | | 89 758.00 | | |
DY Tax and social security liabilities | 1 010.00 | | | 1 010.00 |
EA Other liabilities | 289 658.00 | 99 666.00 | | 289 658.00 |
EC TOTAL (IV) | 290 668.00 | 205 273.00 | | 290 668.00 |
EE Grand total (I to V) | 311 671.00 | 190 064.00 | | 311 671.00 |
EG Accrued income and payables due within one year | 290 668.00 | 205 273.00 | | 290 668.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 15 849.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 702 581.00 | | 702 581.00 | 702 581.00 |
FJ Net sales | 702 581.00 | | 702 581.00 | 702 581.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 72 063.00 | |
FR Total operating income (I) | | | 774 644.00 | |
FW Other purchases and external expenses | | | 691 217.00 | |
FX Taxes, duties, and similar payments | | | 44 706.00 | |
GF Total Operating Expenses (II) | | | 735 923.00 | |
GG - OPERATING RESULT (I - II) | | | 38 720.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 720.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 68 523.00 | | |
HK Income tax | 2 508.00 | | | 2 508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 774 644.00 | 761 892.00 | | 774 644.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 738 431.00 | 749 848.00 | | 738 431.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 212.00 | 12 044.00 | | 36 212.00 |
HP References: Equipment leasing | | 680 869.00 | | |
HQ References: Real Estate Leasing | 662 997.00 | | | 662 997.00 |
| |
| 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 | 703.00 | | 99.00 | 703.00 |
I3 DECREASES Total Financial Fixed Assets | | 1.00 | 801.00 | |
I4 DECREASES Grand Total | | 1.00 | 801.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 703.00 | | 99.00 | 703.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 289 658.00 | 289 658.00 | | 289 658.00 |
UX Other trade receivables | 12 500.00 | | | 12 500.00 |
VB VAT | 5 093.00 | | | 5 093.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 293 277.00 | | | 293 277.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 310 870.00 | 310 870.00 | | 310 870.00 |
VW VAT | 1 010.00 | 1 010.00 | | 1 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 290 668.00 | 290 668.00 | | 290 668.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 44 104.00 | 40 054.00 | | 44 104.00 |
ST Other accounts | 662 997.00 | 680 869.00 | | 662 997.00 |
XQ Rental, rental and co-ownership charges | 28 219.00 | 23 143.00 | | 28 219.00 |
YW Business tax | 602.00 | 5 782.00 | | 602.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 44 706.00 | 45 836.00 | | 44 706.00 |
YY Amount of VAT collected | 1 010.00 | 1 088.00 | | 1 010.00 |
YZ Total deductible VAT on goods and services | 2 098.00 | | | 2 098.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 691 217.00 | 704 012.00 | | 691 217.00 |
