| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 728.00 | 2 728.00 | | 2 728.00 |
BJ TOTAL (I) | 227 728.00 | 2 728.00 | 225 000.00 | 227 728.00 |
BX Customers and related accounts | 205 600.00 | | 205 600.00 | 205 600.00 |
BZ Other receivables | 3 998.00 | | 3 998.00 | 3 998.00 |
CF Cash and cash equivalents | 8 719.00 | | 8 719.00 | 8 719.00 |
CH Prepaid expenses | 355.00 | | 355.00 | 355.00 |
CJ TOTAL (II) | 218 672.00 | | 218 672.00 | 218 672.00 |
CO Grand total (0 to V) | 446 400.00 | 2 728.00 | 443 672.00 | 446 400.00 |
CU Other investments | 225 000.00 | | 225 000.00 | 225 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 225 000.00 | 225 000.00 | | 225 000.00 |
DH Retained earnings | -9 154.00 | -18 729.00 | | -9 154.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 930.00 | 9 576.00 | | 11 930.00 |
DL TOTAL (I) | 227 776.00 | 215 846.00 | | 227 776.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 049.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 134 213.00 | 95 633.00 | | 134 213.00 |
DX Trade payables and related accounts | 24 984.00 | 17 087.00 | | 24 984.00 |
DY Tax and social security liabilities | 56 699.00 | 30 615.00 | | 56 699.00 |
EC TOTAL (IV) | 215 895.00 | 146 385.00 | | 215 895.00 |
EE Grand total (I to V) | 443 672.00 | 362 231.00 | | 443 672.00 |
EG Accrued income and payables due within one year | 215 895.00 | 146 385.00 | | 215 895.00 |
EI Including equity loans | 134 213.00 | | | 134 213.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 96 982.00 | |
FJ Net sales | | | 96 982.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 422.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 97 406.00 | |
FW Other purchases and external expenses | | | 37 859.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
FY Salaries and Wages | | | 41 837.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 505.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 80 279.00 | |
GG - OPERATING RESULT (I - II) | | | 17 127.00 | |
GR Interest and similar expenses | | | 819.00 | |
GU Total financial expenses (VI) | | | 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -819.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 308.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 460.00 | | |
HB Exceptional income from capital transactions | | 1 200.00 | | |
HD Total exceptional income (VII) | | 1 660.00 | | |
HF Exceptional expenses on capital transactions | | 1 200.00 | | |
HH Total exceptional expenses (VIII) | | 1 200.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 460.00 | | |
HK Income tax | 4 378.00 | 2 528.00 | | 4 378.00 |
HL TOTAL REVENUE (I + III + V + VII) | 97 406.00 | 100 660.00 | | 97 406.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 475.00 | 91 085.00 | | 85 475.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 930.00 | 9 576.00 | | 11 930.00 |
HP References: Equipment leasing | 16 540.00 | 12 422.00 | | 16 540.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 223.00 | 505.00 | | 2 223.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 223.00 | 505.00 | | 2 223.00 |
| |
| 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 | 24 984.00 | 24 984.00 | | 24 984.00 |
8D Social Security and Other Social Organizations | 56 699.00 | 56 699.00 | | 56 699.00 |
8K Other liabilities (including liabilities related to repo transactions) | 134 213.00 | 134 213.00 | | 134 213.00 |
UX Other trade receivables | 205 600.00 | 205 600.00 | | 205 600.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 998.00 | 3 998.00 | | 3 998.00 |
VS Prepaid expenses | 355.00 | 355.00 | | 355.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 209 953.00 | 209 953.00 | | 209 953.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 215 895.00 | 215 895.00 | | 215 895.00 |
