| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 95 000.00 | | 95 000.00 | 95 000.00 |
014 Intangible Assets - Other | 10 540.00 | 10 363.00 | 177.00 | 10 540.00 |
028 Tangible Assets | 4 012.00 | 3 949.00 | 63.00 | 4 012.00 |
040 Financial Assets | 2 490.00 | | 2 490.00 | 2 490.00 |
044 Total Fixed Assets | 112 042.00 | 14 312.00 | 97 730.00 | 112 042.00 |
050 Raw materials, supplies, in progress | 691.00 | | 691.00 | 691.00 |
064 Advances and down payments on orders | 3 039.00 | | 3 039.00 | 3 039.00 |
068 Receivables – Trade and related accounts | 1 937.00 | | 1 937.00 | 1 937.00 |
072 Receivables – Other | 3 525.00 | | 3 525.00 | 3 525.00 |
084 Cash | 878.00 | | 878.00 | 878.00 |
092 Prepaid expenses | 1 409.00 | | 1 409.00 | 1 409.00 |
096 Total Current Assets + Prepaid Expenses | 11 480.00 | | 11 480.00 | 11 480.00 |
110 Total Assets | 123 522.00 | 14 312.00 | 109 210.00 | 123 522.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
132 Other Reserves | | | 2 328.00 | |
134 Retained Earnings | | | | |
136 Profit for the Year | | | 5 722.00 | |
142 Total Equity - Total I | | | 16 850.00 | |
156 Loans and similar debts | | | 32 439.00 | |
166 Suppliers and related accounts | | | 16 573.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 30 583.00 | | |
172 Other debts | | | 43 348.00 | |
176 Total debts | | | 92 360.00 | |
180 Liabilities Total | | | 109 210.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
214 Production of goods sold - France | 138 657.00 | 136 957.00 | | 138 657.00 |
230 Other income | 60.00 | 47.00 | | 60.00 |
232 Total operating income excluding VAT | 138 717.00 | 137 004.00 | | 138 717.00 |
238 Purchases of raw materials and other supplies (including royalties | 41 271.00 | 39 215.00 | | 41 271.00 |
240 Inventory changes (raw materials and supplies) | -8.00 | 3 323.00 | | -8.00 |
242 Other external expenses | 36 181.00 | 35 644.00 | | 36 181.00 |
243 (including business tax) | 995.00 | | | 995.00 |
244 Taxes, duties and similar payments | 1 470.00 | 2 071.00 | | 1 470.00 |
250 Staff compensation | 38 589.00 | 38 174.00 | | 38 589.00 |
252 Social security contributions | 10 718.00 | 10 438.00 | | 10 718.00 |
254 Depreciation and amortization | 2 911.00 | 2 911.00 | | 2 911.00 |
262 Other expenses | 7.00 | 36.00 | | 7.00 |
264 Total operating expenses | 131 137.00 | 131 814.00 | | 131 137.00 |
270 Operating profit | 7 580.00 | 5 190.00 | | 7 580.00 |
294 Financial expenses | 2 384.00 | 2 779.00 | | 2 384.00 |
300 Exceptional expenses | | 107.00 | | |
306 Income tax's | -526.00 | -3 334.00 | | -526.00 |
310 Profit or loss | 5 722.00 | 5 638.00 | | 5 722.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 112 042.00 | | | 112 042.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 15 602.00 | | | 15 602.00 |
378 Amount of deductible VAT on goods and services | 9 110.00 | | | 9 110.00 |
