| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 024.00 | 1 665.00 | 359.00 | 2 024.00 |
BJ TOTAL (I) | 2 024.00 | 1 665.00 | 359.00 | 2 024.00 |
BX Customers and related accounts | 34 591.00 | | 34 591.00 | 34 591.00 |
BZ Other receivables | 236.00 | | 236.00 | 236.00 |
CF Cash and cash equivalents | 29 747.00 | | 29 747.00 | 29 747.00 |
CH Prepaid expenses | 9 604.00 | | 9 604.00 | 9 604.00 |
CJ TOTAL (II) | 74 178.00 | | 74 178.00 | 74 178.00 |
CO Grand total (0 to V) | 76 202.00 | 1 665.00 | 74 537.00 | 76 202.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 146.00 | 9 146.00 | | 9 146.00 |
DD Legal reserve (1) | 915.00 | 915.00 | | 915.00 |
DG Other reserves | 41 000.00 | 61 000.00 | | 41 000.00 |
DH Retained earnings | -1 517.00 | -685.00 | | -1 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 870.00 | -20 831.00 | | -9 870.00 |
DL TOTAL (I) | 39 675.00 | 49 544.00 | | 39 675.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 445.00 | 350.00 | | 1 445.00 |
DX Trade payables and related accounts | 9 992.00 | 1 467.00 | | 9 992.00 |
DY Tax and social security liabilities | 23 425.00 | 20 358.00 | | 23 425.00 |
EC TOTAL (IV) | 34 862.00 | 22 175.00 | | 34 862.00 |
EE Grand total (I to V) | 74 537.00 | 71 719.00 | | 74 537.00 |
EG Accrued income and payables due within one year | 34 862.00 | 22 175.00 | | 34 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 221 214.00 | | 221 214.00 | 221 214.00 |
FJ Net sales | 221 214.00 | | 221 214.00 | 221 214.00 |
FO Operating subsidies | | | 8 979.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 230 194.00 | |
FW Other purchases and external expenses | | | 162 236.00 | |
FX Taxes, duties, and similar payments | | | 3 113.00 | |
FY Salaries and Wages | | | 61 762.00 | |
FZ Social Security Contributions | | | 10 443.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 347.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 237 911.00 | |
GG - OPERATING RESULT (I - II) | | | -7 716.00 | |
GR Interest and similar expenses | | | 253.00 | |
GU Total financial expenses (VI) | | | 253.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 970.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 831.00 | | |
A2 TOTAL ASSETS | 5 229.00 | 8 810.00 | | 5 229.00 |
HA Exceptional income from management transactions | | 60.00 | | |
HD Total exceptional income (VII) | | 60.00 | | |
HE Exceptional expenses on management operations | 1 900.00 | 1 949.00 | | 1 900.00 |
HF Exceptional expenses on capital transactions | | 615.00 | | |
HH Total exceptional expenses (VIII) | 1 900.00 | 2 564.00 | | 1 900.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 900.00 | -2 504.00 | | -1 900.00 |
HL TOTAL REVENUE (I + III + V + VII) | 230 194.00 | 231 475.00 | | 230 194.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 240 064.00 | 252 307.00 | | 240 064.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 870.00 | -20 831.00 | | -9 870.00 |
HP References: Equipment leasing | 59 876.00 | 66 790.00 | | 59 876.00 |
| |
| 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 | 2 024.00 | | | 2 024.00 |
I4 DECREASES Grand Total | | | 2 024.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 024.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 024.00 | | | 2 024.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 318.00 | 347.00 | | 1 318.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 318.00 | 347.00 | | 1 318.00 |
