| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 15 577.00 | 4 867.00 | 10 710.00 | 15 577.00 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 15 827.00 | 4 867.00 | 10 960.00 | 15 827.00 |
BX Customers and related accounts | 18 060.00 | | 18 060.00 | 18 060.00 |
BZ Other receivables | 8 094.00 | | 8 094.00 | 8 094.00 |
CF Cash and cash equivalents | 42 504.00 | | 42 504.00 | 42 504.00 |
CH Prepaid expenses | 450.00 | | 450.00 | 450.00 |
CJ TOTAL (II) | 69 108.00 | | 69 108.00 | 69 108.00 |
CO Grand total (0 to V) | 84 935.00 | 4 867.00 | 80 068.00 | 84 935.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DH Retained earnings | 29 605.00 | 20 499.00 | | 29 605.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 475.00 | 9 105.00 | | 12 475.00 |
DL TOTAL (I) | 51 980.00 | 39 505.00 | | 51 980.00 |
DU Loans and Debts from Credit Institutions (3) | 3 014.00 | 6 576.00 | | 3 014.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 079.00 | 12 259.00 | | 13 079.00 |
DW Advances and down payments received on current orders | 5 000.00 | | | 5 000.00 |
DX Trade payables and related accounts | 3 503.00 | 2 914.00 | | 3 503.00 |
DY Tax and social security liabilities | 3 491.00 | 2 158.00 | | 3 491.00 |
EA Other liabilities | | 6 226.00 | | |
EC TOTAL (IV) | 28 087.00 | 30 133.00 | | 28 087.00 |
EE Grand total (I to V) | 80 068.00 | 69 638.00 | | 80 068.00 |
EG Accrued income and payables due within one year | 23 087.00 | 27 119.00 | | 23 087.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 146 186.00 | 1 235.00 | 147 421.00 | 146 186.00 |
FJ Net sales | 146 186.00 | 1 235.00 | 147 421.00 | 146 186.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 125.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 154 551.00 | |
FW Other purchases and external expenses | | | 129 946.00 | |
FX Taxes, duties, and similar payments | | | 1 611.00 | |
FY Salaries and Wages | | | 32 015.00 | |
FZ Social Security Contributions | | | 3 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 377.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 167 953.00 | |
GG - OPERATING RESULT (I - II) | | | -13 402.00 | |
GL Other interest and similar income | | | 26.00 | |
GP Total financial income (V) | | | 26.00 | |
GR Interest and similar expenses | | | 84.00 | |
GU Total financial expenses (VI) | | | 84.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -59.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 125.00 | | | 7 125.00 |
HB Exceptional income from capital transactions | 28 500.00 | | | 28 500.00 |
HD Total exceptional income (VII) | 28 500.00 | | | 28 500.00 |
HE Exceptional expenses on management operations | | 189.00 | | |
HF Exceptional expenses on capital transactions | 363.00 | | | 363.00 |
HH Total exceptional expenses (VIII) | 363.00 | 189.00 | | 363.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 28 137.00 | -189.00 | | 28 137.00 |
HK Income tax | 2 201.00 | 1 746.00 | | 2 201.00 |
HL TOTAL REVENUE (I + III + V + VII) | 183 077.00 | 141 411.00 | | 183 077.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 170 601.00 | 132 306.00 | | 170 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 475.00 | 9 105.00 | | 12 475.00 |
HP References: Equipment leasing | 56 162.00 | 27 404.00 | | 56 162.00 |
| |
| 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 | 16 465.00 | | | 16 465.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250.00 | |
I4 DECREASES Grand Total | | 638.00 | 15 827.00 | |
IY DECREASES Total Tangible Fixed Assets | | 638.00 | 15 577.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 215.00 | | | 16 215.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250.00 | | | 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 768.00 | 1 377.00 | 277.00 | 3 768.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 768.00 | 1 377.00 | 277.00 | 3 768.00 |
| |
| 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 | 3 503.00 | 3 503.00 | | 3 503.00 |
8C Staff and Related Accounts | 1 290.00 | 1 290.00 | | 1 290.00 |
8E Income Taxes | 2 201.00 | 2 201.00 | | 2 201.00 |
UT Other financial assets | 250.00 | | 250.00 | 250.00 |
UX Other trade receivables | 18 060.00 | 18 060.00 | | 18 060.00 |
VB VAT | 5 194.00 | 5 194.00 | | 5 194.00 |
VH Loans with a maturity of more than one year at origin | 3 014.00 | 3 014.00 | | 3 014.00 |
VI Group and Associates | 13 079.00 | 13 079.00 | | 13 079.00 |
VK Loans repaid during the year | 3 561.00 | | | 3 561.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 900.00 | 2 900.00 | | 2 900.00 |
VS Prepaid expenses | 450.00 | 450.00 | | 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 854.00 | 26 604.00 | 250.00 | 26 854.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 087.00 | 23 087.00 | | 23 087.00 |
| |
| 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 | 821.00 | 3 960.00 | | 821.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 837.00 | 742.00 | | 1 837.00 |
ST Other accounts | 126 480.00 | 89 489.00 | | 126 480.00 |
YQ Equipment leasing commitment | 92 025.00 | 27 404.00 | | 92 025.00 |
YT Subcontracting | 1 629.00 | 440.00 | | 1 629.00 |
YU External personnel | | 1 600.00 | | |
YW Business tax | 790.00 | 784.00 | | 790.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 611.00 | 4 744.00 | | 1 611.00 |
YY Amount of VAT collected | 34 938.00 | 28 277.00 | | 34 938.00 |
YZ Total deductible VAT on goods and services | 23 867.00 | 18 826.00 | | 23 867.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 129 946.00 | 92 271.00 | | 129 946.00 |
