| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 230 000.00 | | 230 000.00 | 230 000.00 |
028 Tangible Assets | 81 528.00 | 76 473.00 | 5 055.00 | 81 528.00 |
040 Financial Assets | 851.00 | | 851.00 | 851.00 |
044 Total Fixed Assets | 312 379.00 | 76 473.00 | 235 906.00 | 312 379.00 |
060 Merchandise inventory | 149.00 | | 149.00 | 149.00 |
072 Receivables – Other | 4 469.00 | | 4 469.00 | 4 469.00 |
084 Cash | 354.00 | | 354.00 | 354.00 |
092 Prepaid expenses | 2 066.00 | | 2 066.00 | 2 066.00 |
096 Total Current Assets + Prepaid Expenses | 7 038.00 | | 7 038.00 | 7 038.00 |
110 Total Assets | 319 417.00 | 76 473.00 | 242 944.00 | 319 417.00 |
120 Share or Individual Capital | | | 150 000.00 | |
134 Retained Earnings | | | -128 918.00 | |
136 Profit for the Year | | | 674.00 | |
142 Total Equity - Total I | | | 21 756.00 | |
156 Loans and similar debts | | | 14 305.00 | |
166 Suppliers and related accounts | | | 2 526.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 202 553.00 | | |
172 Other debts | | | 204 356.00 | |
176 Total debts | | | 221 188.00 | |
180 Liabilities Total | | | 242 944.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 49.00 | |
195 Of which payables due in more than one year | | | 11 471.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 18 485.00 | 17 926.00 | | 18 485.00 |
218 Production of services sold - France | 96 027.00 | 96 699.00 | | 96 027.00 |
230 Other income | 4 685.00 | 13.00 | | 4 685.00 |
232 Total operating income excluding VAT | 119 197.00 | 114 638.00 | | 119 197.00 |
234 Purchases of goods (including customs duties) | 9 750.00 | 10 054.00 | | 9 750.00 |
236 Inventory change (goods) | 141.00 | | | 141.00 |
242 Other external expenses | 77 612.00 | 81 685.00 | | 77 612.00 |
243 (including business tax) | 911.00 | | | 911.00 |
244 Taxes, duties and similar payments | 3 015.00 | 1 928.00 | | 3 015.00 |
250 Staff compensation | 27 019.00 | 21 226.00 | | 27 019.00 |
252 Social security contributions | 1 456.00 | 1 700.00 | | 1 456.00 |
254 Depreciation and amortization | 1 938.00 | 1 938.00 | | 1 938.00 |
262 Other expenses | 2 435.00 | 2 419.00 | | 2 435.00 |
264 Total operating expenses | 123 367.00 | 120 951.00 | | 123 367.00 |
270 Operating profit | -4 170.00 | -6 313.00 | | -4 170.00 |
290 Exceptional income | 6 066.00 | | | 6 066.00 |
294 Financial expenses | 384.00 | 529.00 | | 384.00 |
300 Exceptional expenses | 838.00 | 239.00 | | 838.00 |
310 Profit or loss | 674.00 | -7 080.00 | | 674.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
482 INCREASES Financial Assets | 49.00 | | | 49.00 |
490 Total Fixed Assets (Gross Value) | 312 330.00 | | | 312 330.00 |
492 Total Fixed Assets (Increases) | 49.00 | | | 49.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 13 107.00 | | | 13 107.00 |
378 Amount of deductible VAT on goods and services | 14 449.00 | | | 14 449.00 |
