| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 465.00 | 10 465.00 | | 10 465.00 |
AR Technical installations, industrial equipment and tools | 3 500.00 | 2 785.00 | 715.00 | 3 500.00 |
AT Other tangible assets | 18 962.00 | 14 349.00 | 4 613.00 | 18 962.00 |
BH Other financial assets | 2 851.00 | | 2 851.00 | 2 851.00 |
BJ TOTAL (I) | 35 779.00 | 27 599.00 | 8 180.00 | 35 779.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 9 470.00 | | 9 470.00 | 9 470.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 247.00 | | 247.00 | 247.00 |
CJ TOTAL (II) | 9 718.00 | | 9 718.00 | 9 718.00 |
CO Grand total (0 to V) | 45 498.00 | 27 599.00 | 17 898.00 | 45 498.00 |
| |
| 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 |
DG Other reserves | 9 718.00 | 9 718.00 | | 9 718.00 |
DH Retained earnings | 1 137.00 | -230.00 | | 1 137.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 256.00 | 1 367.00 | | -5 256.00 |
DL TOTAL (I) | 6 699.00 | 11 955.00 | | 6 699.00 |
DU Loans and Debts from Credit Institutions (3) | 401.00 | | | 401.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 652.00 | 3 834.00 | | 3 652.00 |
DX Trade payables and related accounts | 7 145.00 | 6 927.00 | | 7 145.00 |
DY Tax and social security liabilities | | 984.00 | | |
EC TOTAL (IV) | 11 199.00 | 11 747.00 | | 11 199.00 |
EE Grand total (I to V) | 17 898.00 | 23 702.00 | | 17 898.00 |
EG Accrued income and payables due within one year | 11 199.00 | 11 747.00 | | 11 199.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 207.00 | | 28 207.00 | 28 207.00 |
FJ Net sales | 28 207.00 | | 28 207.00 | 28 207.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 28 207.00 | |
FW Other purchases and external expenses | | | 28 663.00 | |
FZ Social Security Contributions | | | 1 948.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 651.00 | |
GF Total Operating Expenses (II) | | | 33 263.00 | |
GG - OPERATING RESULT (I - II) | | | -5 056.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 056.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 200.00 | 45.00 | | 200.00 |
HH Total exceptional expenses (VIII) | 200.00 | 45.00 | | 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -200.00 | -45.00 | | -200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 207.00 | 60 522.00 | | 28 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 463.00 | 59 154.00 | | 33 463.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 256.00 | 1 367.00 | | -5 256.00 |
HP References: Equipment leasing | 10 215.00 | 22 799.00 | | 10 215.00 |
