| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
014 Intangible Assets - Other | 10 583.00 | 2 961.00 | 7 622.00 | 10 583.00 |
028 Tangible Assets | 16 178.00 | 14 495.00 | 1 682.00 | 16 178.00 |
040 Financial Assets | 815.00 | | 815.00 | 815.00 |
044 Total Fixed Assets | 27 576.00 | 17 456.00 | 10 120.00 | 27 576.00 |
068 Receivables – Trade and related accounts | 7 087.00 | | 7 087.00 | 7 087.00 |
072 Receivables – Other | | | | |
080 Sellable securities | 40 000.00 | | 40 000.00 | 40 000.00 |
084 Cash | 80 788.00 | | 80 788.00 | 80 788.00 |
092 Prepaid expenses | 1 708.00 | | 1 708.00 | 1 708.00 |
096 Total Current Assets + Prepaid Expenses | 129 583.00 | | 129 583.00 | 129 583.00 |
110 Total Assets | 157 159.00 | 17 456.00 | 139 703.00 | 157 159.00 |
120 Share or Individual Capital | | | 7 622.00 | |
126 Legal Reserve | | | 762.00 | |
134 Retained Earnings | | | 51 530.00 | |
136 Profit for the Year | | | 41 814.00 | |
142 Total Equity - Total I | | | 101 728.00 | |
166 Suppliers and related accounts | | | 3 416.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 10 720.00 | | |
172 Other debts | | | 34 559.00 | |
176 Total debts | | | 37 974.00 | |
180 Liabilities Total | | | 139 703.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 519.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
217 Production of services sold - Export | 2 245.00 | | | 2 245.00 |
218 Production of services sold - France | 195 452.00 | 145 496.00 | | 195 452.00 |
230 Other income | 3 304.00 | 167.00 | | 3 304.00 |
232 Total operating income excluding VAT | 198 756.00 | 145 663.00 | | 198 756.00 |
238 Purchases of raw materials and other supplies (including royalties | 1 983.00 | 2 808.00 | | 1 983.00 |
242 Other external expenses | 50 701.00 | 46 652.00 | | 50 701.00 |
243 (including business tax) | 1 068.00 | | | 1 068.00 |
244 Taxes, duties and similar payments | 2 144.00 | 1 950.00 | | 2 144.00 |
250 Staff compensation | 63 856.00 | 54 190.00 | | 63 856.00 |
252 Social security contributions | 30 026.00 | 28 646.00 | | 30 026.00 |
254 Depreciation and amortization | 686.00 | 701.00 | | 686.00 |
262 Other expenses | 2.00 | 2.00 | | 2.00 |
264 Total operating expenses | 149 399.00 | 134 949.00 | | 149 399.00 |
270 Operating profit | 49 357.00 | 10 714.00 | | 49 357.00 |
280 Financial income | 1 656.00 | 1 286.00 | | 1 656.00 |
300 Exceptional expenses | | 77.00 | | |
306 Income tax's | 9 200.00 | 1 520.00 | | 9 200.00 |
310 Profit or loss | 41 814.00 | 10 403.00 | | 41 814.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
472 INCREASES Tangible Assets – Tangible Assets – Other Tangible Assets | 519.00 | | | 519.00 |
490 Total Fixed Assets (Gross Value) | 27 057.00 | | | 27 057.00 |
492 Total Fixed Assets (Increases) | 519.00 | | | 519.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 39 090.00 | | | 39 090.00 |
378 Amount of deductible VAT on goods and services | 5 062.00 | | | 5 062.00 |
