| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 12 862.00 | 12 862.00 | | 12 862.00 |
AR Technical installations, industrial equipment and tools | 5 461.00 | 5 357.00 | 104.00 | 5 461.00 |
AT Other tangible assets | 1 768.00 | 1 760.00 | 8.00 | 1 768.00 |
BD Other fixed assets | 1 800.00 | | 1 800.00 | 1 800.00 |
BJ TOTAL (I) | 21 905.00 | 19 978.00 | 1 927.00 | 21 905.00 |
BX Customers and related accounts | 37 852.00 | 5 466.00 | 32 386.00 | 37 852.00 |
BZ Other receivables | 25 396.00 | | 25 396.00 | 25 396.00 |
CD Marketable securities | 5 493.00 | | 5 493.00 | 5 493.00 |
CF Cash and cash equivalents | 195 209.00 | | 195 209.00 | 195 209.00 |
CH Prepaid expenses | 1 645.00 | | 1 645.00 | 1 645.00 |
CJ TOTAL (II) | 265 595.00 | 5 466.00 | 260 128.00 | 265 595.00 |
CO Grand total (0 to V) | 287 500.00 | 25 444.00 | 262 056.00 | 287 500.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 202 210.00 | 216 543.00 | | 202 210.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 854.00 | -14 333.00 | | 4 854.00 |
DL TOTAL (I) | 215 535.00 | 210 680.00 | | 215 535.00 |
DU Loans and Debts from Credit Institutions (3) | 243.00 | 122.00 | | 243.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 549.00 | 6 434.00 | | 24 549.00 |
DX Trade payables and related accounts | 13 197.00 | 10 916.00 | | 13 197.00 |
DY Tax and social security liabilities | 4 848.00 | 5 088.00 | | 4 848.00 |
EA Other liabilities | 3 684.00 | 3 520.00 | | 3 684.00 |
EC TOTAL (IV) | 46 521.00 | 26 080.00 | | 46 521.00 |
EE Grand total (I to V) | 262 056.00 | 236 760.00 | | 262 056.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 204 055.00 | | 204 055.00 | 204 055.00 |
FJ Net sales | 204 055.00 | | 204 055.00 | 204 055.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 623.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 206 681.00 | |
FU Purchases of raw materials and other supplies | | | 90 454.00 | |
FW Other purchases and external expenses | | | 29 768.00 | |
FX Taxes, duties, and similar payments | | | 7 359.00 | |
FY Salaries and Wages | | | 60 000.00 | |
FZ Social Security Contributions | | | 18 579.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 783.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 206 947.00 | |
GG - OPERATING RESULT (I - II) | | | -267.00 | |
GL Other interest and similar income | | | 359.00 | |
GP Total financial income (V) | | | 359.00 | |
GR Interest and similar expenses | | | 351.00 | |
GU Total financial expenses (VI) | | | 351.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -259.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 417.00 | | | 5 417.00 |
HD Total exceptional income (VII) | 5 417.00 | | | 5 417.00 |
HF Exceptional expenses on capital transactions | 304.00 | | | 304.00 |
HH Total exceptional expenses (VIII) | 304.00 | | | 304.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 113.00 | | | 5 113.00 |
HK Income tax | | -79.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 212 456.00 | 183 547.00 | | 212 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 602.00 | 197 880.00 | | 207 602.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 854.00 | -14 333.00 | | 4 854.00 |
HP References: Equipment leasing | 5 531.00 | 6 917.00 | | 5 531.00 |
