| |
| 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 | 1 234.00 | 185.00 | 1 048.00 | 1 234.00 |
AT Other tangible assets | 1 699.00 | 255.00 | 1 443.00 | 1 699.00 |
BH Other financial assets | 325.00 | | 325.00 | 325.00 |
BJ TOTAL (I) | 3 258.00 | 441.00 | 2 817.00 | 3 258.00 |
BX Customers and related accounts | 1 039.00 | | 1 039.00 | 1 039.00 |
BZ Other receivables | 891.00 | | 891.00 | 891.00 |
CF Cash and cash equivalents | 5 049.00 | | 5 049.00 | 5 049.00 |
CJ TOTAL (II) | 6 979.00 | | 6 979.00 | 6 979.00 |
CO Grand total (0 to V) | 10 238.00 | 441.00 | 9 796.00 | 10 238.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -119 119.00 | -119 224.00 | | -119 119.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 592.00 | 105.00 | | -1 592.00 |
DL TOTAL (I) | -119 211.00 | -117 619.00 | | -119 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 125 963.00 | 125 963.00 | | 125 963.00 |
DX Trade payables and related accounts | 2 520.00 | 1 601.00 | | 2 520.00 |
DY Tax and social security liabilities | 524.00 | 3 994.00 | | 524.00 |
EC TOTAL (IV) | 129 008.00 | 131 559.00 | | 129 008.00 |
EE Grand total (I to V) | 9 796.00 | 13 940.00 | | 9 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 731.00 | | 34 731.00 | 34 731.00 |
FJ Net sales | 34 731.00 | | 34 731.00 | 34 731.00 |
FR Total operating income (I) | | | 34 732.00 | |
FU Purchases of raw materials and other supplies | | | 2 214.00 | |
FW Other purchases and external expenses | | | 25 609.00 | |
FX Taxes, duties, and similar payments | | | 886.00 | |
FY Salaries and Wages | | | 2 905.00 | |
FZ Social Security Contributions | | | 512.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 355.00 | |
GE Other Expenses | | | 3 654.00 | |
GF Total Operating Expenses (II) | | | 36 138.00 | |
GG - OPERATING RESULT (I - II) | | | -1 406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 406.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 255.00 | 358.00 | | 255.00 |
HH Total exceptional expenses (VIII) | 255.00 | 358.00 | | 255.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -255.00 | -358.00 | | -255.00 |
HJ Employee participation in company results | -69.00 | | | -69.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 732.00 | 34 974.00 | | 34 732.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 324.00 | 34 869.00 | | 36 324.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 592.00 | 105.00 | | -1 592.00 |
HP References: Equipment leasing | 3 717.00 | 2 866.00 | | 3 717.00 |
