| |
| 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 | 5 100.00 | 689.00 | 4 412.00 | 5 100.00 |
AT Other tangible assets | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 5 101.00 | 689.00 | 4 413.00 | 5 101.00 |
BZ Other receivables | 2 784.00 | | 2 784.00 | 2 784.00 |
CF Cash and cash equivalents | 2 266.00 | | 2 266.00 | 2 266.00 |
CH Prepaid expenses | 803.00 | | 803.00 | 803.00 |
CJ TOTAL (II) | 5 852.00 | | 5 852.00 | 5 852.00 |
CO Grand total (0 to V) | 10 953.00 | 689.00 | 10 265.00 | 10 953.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 188.00 | | | 6 188.00 |
DL TOTAL (I) | 6 688.00 | | | 6 688.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65.00 | | | 65.00 |
DX Trade payables and related accounts | 750.00 | | | 750.00 |
DY Tax and social security liabilities | 2 763.00 | | | 2 763.00 |
EC TOTAL (IV) | 3 577.00 | | | 3 577.00 |
EE Grand total (I to V) | 10 265.00 | | | 10 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 280.00 | | 42 280.00 | 42 280.00 |
FJ Net sales | 42 280.00 | | 42 280.00 | 42 280.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 42 286.00 | |
FU Purchases of raw materials and other supplies | | | 4 032.00 | |
FW Other purchases and external expenses | | | 24 174.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
FY Salaries and Wages | | | 4 521.00 | |
FZ Social Security Contributions | | | 1 406.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 689.00 | |
GE Other Expenses | | | 36.00 | |
GF Total Operating Expenses (II) | | | 35 006.00 | |
GG - OPERATING RESULT (I - II) | | | 7 280.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 280.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HK Income tax | 1 047.00 | | | 1 047.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 286.00 | | | 42 286.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 098.00 | | | 36 098.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 188.00 | | | 6 188.00 |
HP References: Equipment leasing | 7 667.00 | | | 7 667.00 |
