| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 22 867.00 | | 22 867.00 | 22 867.00 |
028 Tangible Assets | 374 773.00 | 256 466.00 | 118 307.00 | 374 773.00 |
044 Total Fixed Assets | 397 640.00 | 256 466.00 | 141 175.00 | 397 640.00 |
050 Raw materials, supplies, in progress | 2 257.00 | | 2 257.00 | 2 257.00 |
060 Merchandise inventory | 4 307.00 | | 4 307.00 | 4 307.00 |
068 Receivables – Trade and related accounts | | | | |
072 Receivables – Other | 2 346.00 | | 2 346.00 | 2 346.00 |
084 Cash | 35 286.00 | | 35 286.00 | 35 286.00 |
092 Prepaid expenses | 973.00 | | 973.00 | 973.00 |
096 Total Current Assets + Prepaid Expenses | 45 170.00 | | 45 170.00 | 45 170.00 |
110 Total Assets | 442 810.00 | 256 466.00 | 186 345.00 | 442 810.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
132 Other Reserves | | | 18 257.00 | |
136 Profit for the Year | | | 33 275.00 | |
140 Regulated Provisions | | | 36 769.00 | |
142 Total Equity - Total I | | | 97 101.00 | |
156 Loans and similar debts | | | 48 288.00 | |
166 Suppliers and related accounts | | | 11 052.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 18 850.00 | | |
172 Other debts | | | 29 903.00 | |
176 Total debts | | | 89 243.00 | |
180 Liabilities Total | | | 186 345.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 499.00 | |
195 Of which payables due in more than one year | | | 30 984.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 66 448.00 | 57 866.00 | | 66 448.00 |
214 Production of goods sold - France | 232 449.00 | 218 597.00 | | 232 449.00 |
224 Capitalized production | 7 226.00 | 7 278.00 | | 7 226.00 |
226 Operating subsidies received | 6 390.00 | 1 000.00 | | 6 390.00 |
230 Other income | 308.00 | 18.00 | | 308.00 |
232 Total operating income excluding VAT | 312 821.00 | 284 759.00 | | 312 821.00 |
234 Purchases of goods (including customs duties) | 19 182.00 | 16 570.00 | | 19 182.00 |
236 Inventory change (goods) | 5.00 | 1 686.00 | | 5.00 |
238 Purchases of raw materials and other supplies (including royalties | 72 677.00 | 64 547.00 | | 72 677.00 |
240 Inventory changes (raw materials and supplies) | -1.00 | 361.00 | | -1.00 |
242 Other external expenses | 39 765.00 | 40 182.00 | | 39 765.00 |
243 (including business tax) | 1 296.00 | | | 1 296.00 |
244 Taxes, duties and similar payments | 4 553.00 | 4 517.00 | | 4 553.00 |
250 Staff compensation | 120 410.00 | 129 577.00 | | 120 410.00 |
252 Social security contributions | 6 659.00 | 6 510.00 | | 6 659.00 |
254 Depreciation and amortization | 13 798.00 | 13 556.00 | | 13 798.00 |
262 Other expenses | 502.00 | 612.00 | | 502.00 |
264 Total operating expenses | 277 550.00 | 277 395.00 | | 277 550.00 |
270 Operating profit | 35 271.00 | 7 364.00 | | 35 271.00 |
290 Exceptional income | 1 975.00 | 1 975.00 | | 1 975.00 |
294 Financial expenses | 2 187.00 | 2 736.00 | | 2 187.00 |
300 Exceptional expenses | 1 784.00 | 1 784.00 | | 1 784.00 |
306 Income tax's | | -1 600.00 | | |
310 Profit or loss | 33 275.00 | 6 420.00 | | 33 275.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
442 INCREASES Tangible Assets – Technical Installations, Equipment and Tools | 499.00 | | | 499.00 |
490 Total Fixed Assets (Gross Value) | 397 141.00 | | | 397 141.00 |
492 Total Fixed Assets (Increases) | 499.00 | | | 499.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 36 535.00 | | | 36 535.00 |
378 Amount of deductible VAT on goods and services | 14 220.00 | | | 14 220.00 |
602 INCREASES Regulated Provisions – Special Depreciation | 1 784.00 | | | 1 784.00 |
682 INCREASES Total Statement of Provisions | 1 784.00 | | | 1 784.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 2.00 | | | 2.00 |
