| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
028 Tangible Assets | 7 373.00 | 5 903.00 | 1 470.00 | 7 373.00 |
044 Total Fixed Assets | 7 373.00 | 5 903.00 | 1 470.00 | 7 373.00 |
050 Raw materials, supplies, in progress | 1 619.00 | | 1 619.00 | 1 619.00 |
068 Receivables – Trade and related accounts | 3 537.00 | | 3 537.00 | 3 537.00 |
072 Receivables – Other | 567.00 | | 567.00 | 567.00 |
080 Sellable securities | 15.00 | | 15.00 | 15.00 |
084 Cash | 17 085.00 | | 17 085.00 | 17 085.00 |
092 Prepaid expenses | 168.00 | | 168.00 | 168.00 |
096 Total Current Assets + Prepaid Expenses | 22 991.00 | | 22 991.00 | 22 991.00 |
110 Total Assets | 30 364.00 | 5 903.00 | 24 461.00 | 30 364.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
132 Other Reserves | | | 167.00 | |
136 Profit for the Year | | | 7 756.00 | |
142 Total Equity - Total I | | | 16 722.00 | |
156 Loans and similar debts | | | 33.00 | |
166 Suppliers and related accounts | | | 391.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 1 697.00 | | |
172 Other debts | | | 7 314.00 | |
176 Total debts | | | 7 738.00 | |
180 Liabilities Total | | | 24 461.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 600.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
217 Production of services sold - Export | 43 743.00 | | | 43 743.00 |
218 Production of services sold - France | 43 743.00 | 35 441.00 | | 43 743.00 |
230 Other income | 1.00 | 11.00 | | 1.00 |
232 Total operating income excluding VAT | 43 744.00 | 35 452.00 | | 43 744.00 |
238 Purchases of raw materials and other supplies (including royalties | 6 077.00 | 4 738.00 | | 6 077.00 |
240 Inventory changes (raw materials and supplies) | -1 474.00 | -58.00 | | -1 474.00 |
242 Other external expenses | 15 178.00 | 14 747.00 | | 15 178.00 |
244 Taxes, duties and similar payments | 603.00 | 515.00 | | 603.00 |
250 Staff compensation | 12 191.00 | 9 724.00 | | 12 191.00 |
252 Social security contributions | 1 160.00 | 400.00 | | 1 160.00 |
254 Depreciation and amortization | 967.00 | 915.00 | | 967.00 |
264 Total operating expenses | 34 702.00 | 30 981.00 | | 34 702.00 |
270 Operating profit | 9 042.00 | 4 471.00 | | 9 042.00 |
300 Exceptional expenses | 42.00 | | | 42.00 |
306 Income tax's | 1 244.00 | 555.00 | | 1 244.00 |
310 Profit or loss | 7 756.00 | 3 917.00 | | 7 756.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
472 INCREASES Tangible Assets – Tangible Assets – Other Tangible Assets | 600.00 | | | 600.00 |
490 Total Fixed Assets (Gross Value) | 6 773.00 | | | 6 773.00 |
492 Total Fixed Assets (Increases) | 600.00 | | | 600.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 8 749.00 | | | 8 749.00 |
378 Amount of deductible VAT on goods and services | 2 136.00 | | | 2 136.00 |
