| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 181 252.00 | | 181 252.00 | 181 252.00 |
014 Intangible Assets - Other | 511.00 | 511.00 | | 511.00 |
028 Tangible Assets | 376 932.00 | 334 604.00 | 42 327.00 | 376 932.00 |
040 Financial Assets | 285.00 | | 285.00 | 285.00 |
044 Total Fixed Assets | 558 979.00 | 335 115.00 | 223 864.00 | 558 979.00 |
050 Raw materials, supplies, in progress | 453.00 | | 453.00 | 453.00 |
060 Merchandise inventory | 2 298.00 | | 2 298.00 | 2 298.00 |
068 Receivables – Trade and related accounts | 4 139.00 | | 4 139.00 | 4 139.00 |
072 Receivables – Other | 3 751.00 | | 3 751.00 | 3 751.00 |
084 Cash | 5 213.00 | | 5 213.00 | 5 213.00 |
092 Prepaid expenses | 481.00 | | 481.00 | 481.00 |
096 Total Current Assets + Prepaid Expenses | 16 334.00 | | 16 334.00 | 16 334.00 |
110 Total Assets | 575 313.00 | 335 115.00 | 240 199.00 | 575 313.00 |
120 Share or Individual Capital | | | 71 206.00 | |
126 Legal Reserve | | | 3 500.00 | |
130 Regulated Reserves | | | 22 832.00 | |
134 Retained Earnings | | | -118 055.00 | |
136 Profit for the Year | | | 28 499.00 | |
140 Regulated Provisions | | | 1 029.00 | |
142 Total Equity - Total I | | | 9 011.00 | |
156 Loans and similar debts | | | 124 206.00 | |
166 Suppliers and related accounts | | | 19 008.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 82 407.00 | | |
172 Other debts | | | 87 974.00 | |
176 Total debts | | | 231 188.00 | |
180 Liabilities Total | | | 240 199.00 | |
195 Of which payables due in more than one year | | | 95 667.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 235 143.00 | 144 557.00 | | 235 143.00 |
230 Other income | 261.00 | 6 874.00 | | 261.00 |
232 Total operating income excluding VAT | 235 405.00 | 151 431.00 | | 235 405.00 |
234 Purchases of goods (including customs duties) | 107 830.00 | 71 076.00 | | 107 830.00 |
236 Inventory change (goods) | -2 298.00 | | | -2 298.00 |
240 Inventory changes (raw materials and supplies) | -453.00 | | | -453.00 |
242 Other external expenses | 42 476.00 | 30 628.00 | | 42 476.00 |
243 (including business tax) | 449.00 | | | 449.00 |
244 Taxes, duties and similar payments | 1 725.00 | 1 743.00 | | 1 725.00 |
250 Staff compensation | 32 912.00 | 22 179.00 | | 32 912.00 |
252 Social security contributions | 7 470.00 | 5 842.00 | | 7 470.00 |
254 Depreciation and amortization | 12 649.00 | 7 019.00 | | 12 649.00 |
262 Other expenses | 350.00 | 55.00 | | 350.00 |
264 Total operating expenses | 202 662.00 | 138 542.00 | | 202 662.00 |
270 Operating profit | 32 743.00 | 12 889.00 | | 32 743.00 |
280 Financial income | 4.00 | | | 4.00 |
290 Exceptional income | 343.00 | 343.00 | | 343.00 |
294 Financial expenses | 4 122.00 | 2 579.00 | | 4 122.00 |
300 Exceptional expenses | 469.00 | | | 469.00 |
310 Profit or loss | 28 499.00 | 10 653.00 | | 28 499.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 558 979.00 | | | 558 979.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 12 933.00 | | | 12 933.00 |
378 Amount of deductible VAT on goods and services | 10 974.00 | | | 10 974.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
