| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
028 Tangible Assets | 38 533.00 | 34 116.00 | 4 417.00 | 38 533.00 |
044 Total Fixed Assets | 48 533.00 | 34 116.00 | 14 417.00 | 48 533.00 |
050 Raw materials, supplies, in progress | 8 249.00 | | 8 249.00 | 8 249.00 |
068 Receivables – Trade and related accounts | 28 741.00 | | 28 741.00 | 28 741.00 |
072 Receivables – Other | 792.00 | | 792.00 | 792.00 |
084 Cash | 298.00 | | 298.00 | 298.00 |
092 Prepaid expenses | 10 954.00 | | 10 954.00 | 10 954.00 |
096 Total Current Assets + Prepaid Expenses | 49 034.00 | | 49 034.00 | 49 034.00 |
110 Total Assets | 97 567.00 | 34 116.00 | 63 451.00 | 97 567.00 |
120 Share or Individual Capital | | | 29 285.00 | |
126 Legal Reserve | | | 2 929.00 | |
132 Other Reserves | | | 26 355.00 | |
136 Profit for the Year | | | -24 514.00 | |
142 Total Equity - Total I | | | 34 055.00 | |
156 Loans and similar debts | | | 7 341.00 | |
164 Advances and down payments received on current orders | | | 2 988.00 | |
166 Suppliers and related accounts | | | 5 874.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 1 411.00 | | |
172 Other debts | | | 13 194.00 | |
176 Total debts | | | 29 396.00 | |
180 Liabilities Total | | | 63 451.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 140 919.00 | 169 230.00 | | 140 919.00 |
222 Inventory production | 1 000.00 | 3 000.00 | | 1 000.00 |
230 Other income | 3 232.00 | 391.00 | | 3 232.00 |
232 Total operating income excluding VAT | 145 152.00 | 172 621.00 | | 145 152.00 |
234 Purchases of goods (including customs duties) | 36.00 | | | 36.00 |
238 Purchases of raw materials and other supplies (including royalties | 26 142.00 | 20 363.00 | | 26 142.00 |
240 Inventory changes (raw materials and supplies) | 323.00 | -873.00 | | 323.00 |
242 Other external expenses | 30 053.00 | 29 049.00 | | 30 053.00 |
243 (including business tax) | 1 433.00 | | | 1 433.00 |
244 Taxes, duties and similar payments | 3 733.00 | 7 594.00 | | 3 733.00 |
250 Staff compensation | 75 916.00 | 74 747.00 | | 75 916.00 |
252 Social security contributions | 20 407.00 | 29 685.00 | | 20 407.00 |
254 Depreciation and amortization | 2 820.00 | 2 820.00 | | 2 820.00 |
262 Other expenses | 9 922.00 | 9 264.00 | | 9 922.00 |
264 Total operating expenses | 169 352.00 | 172 650.00 | | 169 352.00 |
270 Operating profit | -24 201.00 | -28.00 | | -24 201.00 |
290 Exceptional income | | 603.00 | | |
294 Financial expenses | 109.00 | 195.00 | | 109.00 |
300 Exceptional expenses | 205.00 | 17.00 | | 205.00 |
310 Profit or loss | -24 514.00 | 363.00 | | -24 514.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 48 533.00 | | | 48 533.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 14 578.00 | | | 14 578.00 |
378 Amount of deductible VAT on goods and services | 8 766.00 | | | 8 766.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 2.00 | | | 2.00 |
