| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 16 881.00 | 15 562.00 | 1 319.00 | 16 881.00 |
AT Other tangible assets | 87 698.00 | 84 119.00 | 3 579.00 | 87 698.00 |
BH Other financial assets | 450.00 | | 450.00 | 450.00 |
BJ TOTAL (I) | 105 029.00 | 99 681.00 | 5 348.00 | 105 029.00 |
BX Customers and related accounts | 106 788.00 | 7 750.00 | 99 038.00 | 106 788.00 |
BZ Other receivables | 11 479.00 | | 11 479.00 | 11 479.00 |
CF Cash and cash equivalents | 1 123.00 | | 1 123.00 | 1 123.00 |
CH Prepaid expenses | 15 800.00 | | 15 800.00 | 15 800.00 |
CJ TOTAL (II) | 135 191.00 | 7 750.00 | 127 441.00 | 135 191.00 |
CO Grand total (0 to V) | 240 219.00 | 107 431.00 | 132 789.00 | 240 219.00 |
CP Shares due in less than one year | 450.00 | | | 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DE Statutory or contractual reserves | 33 185.00 | 32 834.00 | | 33 185.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 106.00 | 351.00 | | 6 106.00 |
DL TOTAL (I) | 40 390.00 | 34 285.00 | | 40 390.00 |
DU Loans and Debts from Credit Institutions (3) | 2 560.00 | 4 368.00 | | 2 560.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41.00 | 2 681.00 | | 41.00 |
DX Trade payables and related accounts | 54 920.00 | 57 164.00 | | 54 920.00 |
DY Tax and social security liabilities | 28 877.00 | 28 716.00 | | 28 877.00 |
EA Other liabilities | 6 000.00 | | | 6 000.00 |
EC TOTAL (IV) | 92 398.00 | 92 928.00 | | 92 398.00 |
EE Grand total (I to V) | 132 789.00 | 127 213.00 | | 132 789.00 |
EG Accrued income and payables due within one year | 92 398.00 | 92 928.00 | | 92 398.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 560.00 | 4 368.00 | | 2 560.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | -1.00 | | | -1.00 |
FG Production sold - services | 246 762.00 | | 246 762.00 | 246 762.00 |
FJ Net sales | 246 762.00 | | 246 762.00 | 246 762.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 246 766.00 | |
FW Other purchases and external expenses | | | 242 632.00 | |
FX Taxes, duties, and similar payments | | | 3 599.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 199.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 249 433.00 | |
GG - OPERATING RESULT (I - II) | | | -2 667.00 | |
GQ Financial allocations to depreciation and provisions | | | -3.00 | |
GR Interest and similar expenses | | | 235.00 | |
GU Total financial expenses (VI) | | | 235.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | 43.00 | | 4.00 |
HB Exceptional income from capital transactions | 10 099.00 | 89 517.00 | | 10 099.00 |
HD Total exceptional income (VII) | 10 099.00 | 89 517.00 | | 10 099.00 |
HF Exceptional expenses on capital transactions | 13.00 | 40 552.00 | | 13.00 |
HH Total exceptional expenses (VIII) | 13.00 | 40 552.00 | | 13.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 086.00 | 48 965.00 | | 10 086.00 |
HK Income tax | 1 078.00 | 62.00 | | 1 078.00 |
HL TOTAL REVENUE (I + III + V + VII) | 256 864.00 | 268 566.00 | | 256 864.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 250 758.00 | 268 216.00 | | 250 758.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 106.00 | 351.00 | | 6 106.00 |
HP References: Equipment leasing | 200 016.00 | 175 699.00 | | 200 016.00 |
| |
| 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 | 103 085.00 | | 2 215.00 | 103 085.00 |
I3 DECREASES Total Financial Fixed Assets | | | 450.00 | |
I4 DECREASES Grand Total | | 272.00 | 105 029.00 | |
IY DECREASES Total Tangible Fixed Assets | | 272.00 | 104 579.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 102 635.00 | | 2 215.00 | 102 635.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 450.00 | | | 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 96 740.00 | 3 199.00 | 259.00 | 96 740.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 96 740.00 | 3 199.00 | 259.00 | 96 740.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 7 750.00 | | | 7 750.00 |
7B Total provisions for depreciation | 7 750.00 | | | 7 750.00 |
7C Grand total | 7 750.00 | | | 7 750.00 |
| |
| 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 | 54 920.00 | 54 920.00 | | 54 920.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 000.00 | 6 000.00 | | 6 000.00 |
UT Other financial assets | 450.00 | 450.00 | | 450.00 |
UX Other trade receivables | 97 488.00 | 97 488.00 | | 97 488.00 |
VA Doubtful or disputed receivables | 9 300.00 | 9 300.00 | | 9 300.00 |
VB VAT | 10 589.00 | 10 589.00 | | 10 589.00 |
VC Group and associates | 492.00 | 492.00 | | 492.00 |
VG Loans with a maturity of up to one year at origin | 2 560.00 | 2 560.00 | | 2 560.00 |
VI Group and Associates | 41.00 | 41.00 | | 41.00 |
VQ Other Taxes, Duties, and Similar Debts | 467.00 | 467.00 | | 467.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 398.00 | 398.00 | | 398.00 |
VS Prepaid expenses | 15 800.00 | 15 800.00 | | 15 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 517.00 | 134 517.00 | | 134 517.00 |
VW VAT | 28 410.00 | 28 410.00 | | 28 410.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 398.00 | 92 398.00 | | 92 398.00 |
