| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 224.00 | 2 224.00 | | 2 224.00 |
BH Other financial assets | 1 050.00 | | 1 050.00 | 1 050.00 |
BJ TOTAL (I) | 3 274.00 | 2 224.00 | 1 050.00 | 3 274.00 |
BX Customers and related accounts | 33 000.00 | | 33 000.00 | 33 000.00 |
BZ Other receivables | 13 397.00 | | 13 397.00 | 13 397.00 |
CF Cash and cash equivalents | 9 032.00 | | 9 032.00 | 9 032.00 |
CJ TOTAL (II) | 55 428.00 | | 55 428.00 | 55 428.00 |
CO Grand total (0 to V) | 58 703.00 | 2 224.00 | 56 478.00 | 58 703.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DD Legal reserve (1) | 250.00 | 250.00 | | 250.00 |
DG Other reserves | 31 842.00 | 31 842.00 | | 31 842.00 |
DH Retained earnings | -12 076.00 | | | -12 076.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 752.00 | -12 076.00 | | 5 752.00 |
DL TOTAL (I) | 28 268.00 | 22 516.00 | | 28 268.00 |
DV Miscellaneous Loans and Financial Debts (4) | 813.00 | 914.00 | | 813.00 |
DX Trade payables and related accounts | 5 186.00 | 6 157.00 | | 5 186.00 |
DY Tax and social security liabilities | 7 212.00 | 4 213.00 | | 7 212.00 |
EA Other liabilities | 15 000.00 | 446.00 | | 15 000.00 |
EC TOTAL (IV) | 28 210.00 | 11 730.00 | | 28 210.00 |
EE Grand total (I to V) | 56 478.00 | 34 247.00 | | 56 478.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 109 788.00 | | 109 788.00 | 109 788.00 |
FJ Net sales | 109 788.00 | | 109 788.00 | 109 788.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 605.00 | |
FQ Other income | | | 46.00 | |
FR Total operating income (I) | | | 116 439.00 | |
FU Purchases of raw materials and other supplies | | | 13 897.00 | |
FW Other purchases and external expenses | | | 39 321.00 | |
FX Taxes, duties, and similar payments | | | 850.00 | |
FY Salaries and Wages | | | 36 905.00 | |
FZ Social Security Contributions | | | 15 704.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 136.00 | |
GE Other Expenses | | | 347.00 | |
GF Total Operating Expenses (II) | | | 107 160.00 | |
GG - OPERATING RESULT (I - II) | | | 9 279.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 279.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 973.00 | 15 000.00 | | 973.00 |
HD Total exceptional income (VII) | 973.00 | 15 000.00 | | 973.00 |
HE Exceptional expenses on management operations | 4 500.00 | 4 548.00 | | 4 500.00 |
HH Total exceptional expenses (VIII) | 4 500.00 | 4 548.00 | | 4 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 527.00 | 10 452.00 | | -3 527.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 412.00 | 138 806.00 | | 117 412.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 660.00 | 150 882.00 | | 111 660.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 752.00 | -12 076.00 | | 5 752.00 |
HP References: Equipment leasing | 4 333.00 | 4 333.00 | | 4 333.00 |
