| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
014 Intangible Assets - Other | 1 412.00 | 1 412.00 | | 1 412.00 |
028 Tangible Assets | 18 367.00 | 18 367.00 | | 18 367.00 |
040 Financial Assets | 1 000.00 | | 1 000.00 | 1 000.00 |
044 Total Fixed Assets | 20 779.00 | 19 779.00 | 1 000.00 | 20 779.00 |
050 Raw materials, supplies, in progress | 2 275.00 | | 2 275.00 | 2 275.00 |
060 Merchandise inventory | 1 862.00 | | 1 862.00 | 1 862.00 |
064 Advances and down payments on orders | 1 018.00 | | 1 018.00 | 1 018.00 |
068 Receivables – Trade and related accounts | 608.00 | | 608.00 | 608.00 |
072 Receivables – Other | 410.00 | | 410.00 | 410.00 |
084 Cash | 117.00 | | 117.00 | 117.00 |
096 Total Current Assets + Prepaid Expenses | 6 289.00 | | 6 289.00 | 6 289.00 |
110 Total Assets | 27 068.00 | 19 779.00 | 7 289.00 | 27 068.00 |
120 Share or Individual Capital | | | 5 000.00 | |
134 Retained Earnings | | | -7 289.00 | |
136 Profit for the Year | | | -3 178.00 | |
142 Total Equity - Total I | | | -5 467.00 | |
156 Loans and similar debts | | | 9 311.00 | |
166 Suppliers and related accounts | | | 2 243.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 407.00 | | |
172 Other debts | | | 1 203.00 | |
176 Total debts | | | 12 756.00 | |
180 Liabilities Total | | | 7 289.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 3 465.00 | | | 3 465.00 |
218 Production of services sold - France | 49 182.00 | | | 49 182.00 |
232 Total operating income excluding VAT | 52 647.00 | | | 52 647.00 |
234 Purchases of goods (including customs duties) | 1 672.00 | | | 1 672.00 |
236 Inventory change (goods) | 214.00 | | | 214.00 |
238 Purchases of raw materials and other supplies (including royalties | 4 667.00 | | | 4 667.00 |
240 Inventory changes (raw materials and supplies) | -29.00 | | | -29.00 |
242 Other external expenses | 13 879.00 | | | 13 879.00 |
244 Taxes, duties and similar payments | 2 920.00 | | | 2 920.00 |
250 Staff compensation | 19 350.00 | | | 19 350.00 |
252 Social security contributions | 11 524.00 | | | 11 524.00 |
254 Depreciation and amortization | 1 027.00 | | | 1 027.00 |
262 Other expenses | 261.00 | | | 261.00 |
264 Total operating expenses | 55 485.00 | | | 55 485.00 |
270 Operating profit | -2 838.00 | | | -2 838.00 |
294 Financial expenses | 259.00 | | | 259.00 |
300 Exceptional expenses | 81.00 | | | 81.00 |
310 Profit or loss | -3 178.00 | | | -3 178.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 20 779.00 | | | 20 779.00 |
