| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 32 717.00 | 7 358.00 | 25 359.00 | 32 717.00 |
BF Loans | 4 800.00 | | 4 800.00 | 4 800.00 |
BH Other financial assets | 8 800.00 | | 8 800.00 | 8 800.00 |
BJ TOTAL (I) | 46 317.00 | 7 358.00 | 38 959.00 | 46 317.00 |
BX Customers and related accounts | 82 958.00 | | 82 958.00 | 82 958.00 |
BZ Other receivables | 1 086.00 | | 1 086.00 | 1 086.00 |
CF Cash and cash equivalents | 55 184.00 | | 55 184.00 | 55 184.00 |
CH Prepaid expenses | 595.00 | | 595.00 | 595.00 |
CJ TOTAL (II) | 139 822.00 | | 139 822.00 | 139 822.00 |
CO Grand total (0 to V) | 186 139.00 | 7 358.00 | 178 781.00 | 186 139.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 73 737.00 | 62 476.00 | | 73 737.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 056.00 | 11 261.00 | | 24 056.00 |
DL TOTAL (I) | 119 793.00 | 95 737.00 | | 119 793.00 |
DU Loans and Debts from Credit Institutions (3) | 17 797.00 | 20 009.00 | | 17 797.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 558.00 | 5 782.00 | | 16 558.00 |
DX Trade payables and related accounts | 5 202.00 | 5 724.00 | | 5 202.00 |
DY Tax and social security liabilities | 19 432.00 | 18 990.00 | | 19 432.00 |
EC TOTAL (IV) | 58 988.00 | 50 506.00 | | 58 988.00 |
EE Grand total (I to V) | 178 781.00 | 146 242.00 | | 178 781.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 134 841.00 | 9 600.00 | 144 441.00 | 134 841.00 |
FJ Net sales | 134 841.00 | 9 600.00 | 144 441.00 | 134 841.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 43.00 | |
FR Total operating income (I) | | | 144 484.00 | |
FW Other purchases and external expenses | | | 105 272.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 4 293.00 | |
GF Total Operating Expenses (II) | | | 109 565.00 | |
GG - OPERATING RESULT (I - II) | | | 34 919.00 | |
GR Interest and similar expenses | | | 1 332.00 | |
GU Total financial expenses (VI) | | | 1 332.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 332.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 587.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | -5 300.00 | | |
HB Exceptional income from capital transactions | | 2 700.00 | | |
HD Total exceptional income (VII) | | -2 600.00 | | |
HE Exceptional expenses on management operations | 9 531.00 | 582.00 | | 9 531.00 |
HF Exceptional expenses on capital transactions | | 2 700.00 | | |
HH Total exceptional expenses (VIII) | 9 531.00 | 3 282.00 | | 9 531.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 531.00 | -5 882.00 | | -9 531.00 |
HL TOTAL REVENUE (I + III + V + VII) | 144 484.00 | 144 334.00 | | 144 484.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 427.00 | 133 073.00 | | 120 427.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 056.00 | 11 261.00 | | 24 056.00 |
HP References: Equipment leasing | 7 021.00 | 7 501.00 | | 7 021.00 |
