| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 304.00 | 1 258.00 | 46.00 | 1 304.00 |
AH Goodwill | 20 000.00 | | 20 000.00 | 20 000.00 |
AR Technical installations, industrial equipment and tools | 4 000.00 | 2 304.00 | 1 696.00 | 4 000.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 27 304.00 | 3 563.00 | 23 741.00 | 27 304.00 |
BX Customers and related accounts | 25 518.00 | | 25 518.00 | 25 518.00 |
BZ Other receivables | 398.00 | | 398.00 | 398.00 |
CJ TOTAL (II) | 25 917.00 | | 25 917.00 | 25 917.00 |
CO Grand total (0 to V) | 53 221.00 | 3 563.00 | 49 658.00 | 53 221.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 2 060.00 | 2 493.00 | | 2 060.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 112.00 | -432.00 | | 3 112.00 |
DL TOTAL (I) | 6 172.00 | 3 060.00 | | 6 172.00 |
DU Loans and Debts from Credit Institutions (3) | 566.00 | 14 380.00 | | 566.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 064.00 | 13 665.00 | | 36 064.00 |
DX Trade payables and related accounts | 321.00 | 158.00 | | 321.00 |
DY Tax and social security liabilities | 6 534.00 | 3 359.00 | | 6 534.00 |
EC TOTAL (IV) | 43 486.00 | 31 561.00 | | 43 486.00 |
EE Grand total (I to V) | 49 658.00 | 34 622.00 | | 49 658.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 56 345.00 | | 56 345.00 | 56 345.00 |
FJ Net sales | 56 345.00 | | 56 345.00 | 56 345.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 56 357.00 | |
FW Other purchases and external expenses | | | 28 187.00 | |
FX Taxes, duties, and similar payments | | | 2 186.00 | |
FY Salaries and Wages | | | 19 731.00 | |
FZ Social Security Contributions | | | 835.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 235.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 52 174.00 | |
GG - OPERATING RESULT (I - II) | | | 4 183.00 | |
GR Interest and similar expenses | | | 723.00 | |
GU Total financial expenses (VI) | | | 723.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -723.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 348.00 | | | 348.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 357.00 | 50 128.00 | | 56 357.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 245.00 | 50 560.00 | | 53 245.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 112.00 | -432.00 | | 3 112.00 |
HP References: Equipment leasing | | 2 150.00 | | |
