| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 845.00 | 3 571.00 | 2 274.00 | 5 845.00 |
BH Other financial assets | 1 015.00 | | 1 015.00 | 1 015.00 |
BJ TOTAL (I) | 6 860.00 | 3 571.00 | 3 289.00 | 6 860.00 |
BX Customers and related accounts | 22 695.00 | | 22 695.00 | 22 695.00 |
BZ Other receivables | 394.00 | | 394.00 | 394.00 |
CF Cash and cash equivalents | 2 381.00 | | 2 381.00 | 2 381.00 |
CJ TOTAL (II) | 25 470.00 | | 25 470.00 | 25 470.00 |
CO Grand total (0 to V) | 32 330.00 | 3 571.00 | 28 759.00 | 32 330.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 9 317.00 | 12 927.00 | | 9 317.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 375.00 | 2 104.00 | | 5 375.00 |
DL TOTAL (I) | 16 892.00 | 17 232.00 | | 16 892.00 |
DX Trade payables and related accounts | 2 364.00 | 2 364.00 | | 2 364.00 |
DY Tax and social security liabilities | 9 502.00 | 6 234.00 | | 9 502.00 |
EC TOTAL (IV) | 11 866.00 | 8 598.00 | | 11 866.00 |
EE Grand total (I to V) | 28 759.00 | 25 830.00 | | 28 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 82 841.00 | | 82 841.00 | 82 841.00 |
FJ Net sales | 82 841.00 | | 82 841.00 | 82 841.00 |
FR Total operating income (I) | | | 82 841.00 | |
FW Other purchases and external expenses | | | 66 438.00 | |
FX Taxes, duties, and similar payments | | | 1 981.00 | |
FZ Social Security Contributions | | | 191.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 627.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 70 239.00 | |
GG - OPERATING RESULT (I - II) | | | 12 601.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 601.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 269.00 | 3 823.00 | | 4 269.00 |
HH Total exceptional expenses (VIII) | 4 269.00 | 3 823.00 | | 4 269.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 269.00 | -3 823.00 | | -4 269.00 |
HK Income tax | 2 957.00 | 2 300.00 | | 2 957.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 841.00 | 72 462.00 | | 82 841.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 466.00 | 70 357.00 | | 77 466.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 375.00 | 2 104.00 | | 5 375.00 |
HP References: Equipment leasing | 12 932.00 | 12 932.00 | | 12 932.00 |
| |
| 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 | 6 203.00 | | 658.00 | 6 203.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 015.00 | |
I4 DECREASES Grand Total | | | 6 860.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 845.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 188.00 | | 658.00 | 5 188.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 015.00 | | | 1 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 944.00 | 1 628.00 | | 1 944.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 944.00 | 1 628.00 | | 1 944.00 |
| |
| 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 | 2 364.00 | 2 364.00 | | 2 364.00 |
8E Income Taxes | 2 957.00 | 2 957.00 | | 2 957.00 |
UT Other financial assets | 1 015.00 | | 1 015.00 | 1 015.00 |
UX Other trade receivables | 22 695.00 | 22 695.00 | | 22 695.00 |
VB VAT | 394.00 | 394.00 | | 394.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 444.00 | 1 444.00 | | 1 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 104.00 | 23 089.00 | 1 015.00 | 24 104.00 |
VW VAT | 5 102.00 | 5 102.00 | | 5 102.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 867.00 | 11 867.00 | | 11 867.00 |
