| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 159 248.00 | | 159 248.00 | 159 248.00 |
CF Cash and cash equivalents | 44 056.00 | | 44 056.00 | 44 056.00 |
CH Prepaid expenses | 65 587.00 | | 65 587.00 | 65 587.00 |
CJ TOTAL (II) | 268 892.00 | | 268 892.00 | 268 892.00 |
CO Grand total (0 to V) | 268 892.00 | | 268 892.00 | 268 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 7 625.00 | 7 625.00 | | 7 625.00 |
DH Retained earnings | -2 603.00 | -43 596.00 | | -2 603.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 507.00 | 40 992.00 | | 43 507.00 |
DL TOTAL (I) | 148 528.00 | 105 021.00 | | 148 528.00 |
DU Loans and Debts from Credit Institutions (3) | 313.00 | 297.00 | | 313.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96 265.00 | 94 000.00 | | 96 265.00 |
DX Trade payables and related accounts | 7 644.00 | 7 526.00 | | 7 644.00 |
DY Tax and social security liabilities | 16 141.00 | | | 16 141.00 |
EA Other liabilities | | 9 069.00 | | |
EC TOTAL (IV) | 120 363.00 | 110 893.00 | | 120 363.00 |
EE Grand total (I to V) | 268 892.00 | 215 914.00 | | 268 892.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 407 142.00 | | 407 142.00 | 407 142.00 |
FJ Net sales | 407 142.00 | | 407 142.00 | 407 142.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 407 145.00 | |
FW Other purchases and external expenses | | | 314 765.00 | |
FX Taxes, duties, and similar payments | | | 20 623.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 335 389.00 | |
GG - OPERATING RESULT (I - II) | | | 71 755.00 | |
GR Interest and similar expenses | | | 12 107.00 | |
GU Total financial expenses (VI) | | | 12 107.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 107.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 16 141.00 | | | 16 141.00 |
HL TOTAL REVENUE (I + III + V + VII) | 407 145.00 | 398 446.00 | | 407 145.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 363 637.00 | 357 453.00 | | 363 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 507.00 | 40 992.00 | | 43 507.00 |
HP References: Equipment leasing | 299 000.00 | 309 506.00 | | 299 000.00 |
| |
| 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 | 96 265.00 | 96 265.00 | | 96 265.00 |
8B Suppliers and Related Accounts | 7 644.00 | 7 644.00 | | 7 644.00 |
8D Social Security and Other Social Organizations | 16 141.00 | 16 141.00 | | 16 141.00 |
VG Loans with a maturity of up to one year at origin | 313.00 | 313.00 | | 313.00 |
VS Prepaid expenses | 224 836.00 | 224 836.00 | | 224 836.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 224 836.00 | 224 836.00 | | 224 836.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 364.00 | 120 364.00 | | 120 364.00 |
