| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 512.00 | 512.00 | | 512.00 |
AT Other tangible assets | 39 491.00 | 18 580.00 | 20 910.00 | 39 491.00 |
BJ TOTAL (I) | 40 642.00 | 19 092.00 | 21 550.00 | 40 642.00 |
BT Goods | 108 481.00 | | 108 481.00 | 108 481.00 |
BX Customers and related accounts | 39 822.00 | | 39 822.00 | 39 822.00 |
BZ Other receivables | 4 984.00 | | 4 984.00 | 4 984.00 |
CF Cash and cash equivalents | 23 692.00 | | 23 692.00 | 23 692.00 |
CH Prepaid expenses | 814.00 | | 814.00 | 814.00 |
CJ TOTAL (II) | 177 792.00 | | 177 792.00 | 177 792.00 |
CO Grand total (0 to V) | 218 435.00 | 19 092.00 | 199 343.00 | 218 435.00 |
CU Other investments | 640.00 | | 640.00 | 640.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 124 440.00 | 124 440.00 | | 124 440.00 |
DH Retained earnings | -4 966.00 | -6 498.00 | | -4 966.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -925.00 | 1 532.00 | | -925.00 |
DL TOTAL (I) | 120 749.00 | 121 674.00 | | 120 749.00 |
DU Loans and Debts from Credit Institutions (3) | 17 465.00 | 25 437.00 | | 17 465.00 |
DV Miscellaneous Loans and Financial Debts (4) | 810.00 | | | 810.00 |
DX Trade payables and related accounts | 49 536.00 | 59 725.00 | | 49 536.00 |
DY Tax and social security liabilities | 10 782.00 | 16 464.00 | | 10 782.00 |
EC TOTAL (IV) | 78 594.00 | 101 627.00 | | 78 594.00 |
EE Grand total (I to V) | 199 343.00 | 223 301.00 | | 199 343.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 206 155.00 | | 206 155.00 | 206 155.00 |
FJ Net sales | 206 155.00 | | 206 155.00 | 206 155.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 206 158.00 | |
FS Purchases of goods (including customs duties) | | | 144 983.00 | |
FT Inventory change (goods) | | | -9 453.00 | |
FW Other purchases and external expenses | | | 45 777.00 | |
FX Taxes, duties, and similar payments | | | 771.00 | |
FY Salaries and Wages | | | 16 648.00 | |
FZ Social Security Contributions | | | 3 465.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 687.00 | |
GE Other Expenses | | | 261.00 | |
GF Total Operating Expenses (II) | | | 206 138.00 | |
GG - OPERATING RESULT (I - II) | | | 20.00 | |
GR Interest and similar expenses | | | 945.00 | |
GU Total financial expenses (VI) | | | 945.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -945.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 7 083.00 | | |
HD Total exceptional income (VII) | | 7 083.00 | | |
HE Exceptional expenses on management operations | | 269.00 | | |
HH Total exceptional expenses (VIII) | | 269.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6 814.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 206 158.00 | 251 603.00 | | 206 158.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 083.00 | 250 071.00 | | 207 083.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -925.00 | 1 532.00 | | -925.00 |
HP References: Equipment leasing | 7 326.00 | 6 048.00 | | 7 326.00 |
