| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 122 000.00 | | 122 000.00 | 122 000.00 |
014 Intangible Assets - Other | 8 000.00 | 3 939.00 | 4 061.00 | 8 000.00 |
028 Tangible Assets | 23 375.00 | 16 016.00 | 7 359.00 | 23 375.00 |
044 Total Fixed Assets | 153 375.00 | 19 955.00 | 133 420.00 | 153 375.00 |
050 Raw materials, supplies, in progress | 3 630.00 | | 3 630.00 | 3 630.00 |
072 Receivables – Other | | | | |
084 Cash | 20.00 | | 20.00 | 20.00 |
092 Prepaid expenses | | | | |
096 Total Current Assets + Prepaid Expenses | 3 650.00 | | 3 650.00 | 3 650.00 |
110 Total Assets | 157 025.00 | 19 955.00 | 137 070.00 | 157 025.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
134 Retained Earnings | | | 7 262.00 | |
136 Profit for the Year | | | 7 039.00 | |
142 Total Equity - Total I | | | 23 101.00 | |
156 Loans and similar debts | | | 85 366.00 | |
166 Suppliers and related accounts | | | 3 657.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 12 577.00 | | |
172 Other debts | | | 24 946.00 | |
176 Total debts | | | 113 970.00 | |
180 Liabilities Total | | | 137 070.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 118 639.00 | 128 428.00 | | 118 639.00 |
230 Other income | 4.00 | 22.00 | | 4.00 |
232 Total operating income excluding VAT | 118 643.00 | 128 450.00 | | 118 643.00 |
234 Purchases of goods (including customs duties) | -36.00 | | | -36.00 |
238 Purchases of raw materials and other supplies (including royalties | 14 687.00 | 10 459.00 | | 14 687.00 |
240 Inventory changes (raw materials and supplies) | 7 923.00 | 6 898.00 | | 7 923.00 |
242 Other external expenses | 32 346.00 | 33 166.00 | | 32 346.00 |
243 (including business tax) | 1 197.00 | | | 1 197.00 |
244 Taxes, duties and similar payments | 1 669.00 | 1 470.00 | | 1 669.00 |
250 Staff compensation | 26 010.00 | 30 730.00 | | 26 010.00 |
252 Social security contributions | 10 723.00 | 14 364.00 | | 10 723.00 |
254 Depreciation and amortization | 5 666.00 | 5 809.00 | | 5 666.00 |
262 Other expenses | 7 194.00 | 12 796.00 | | 7 194.00 |
264 Total operating expenses | 106 181.00 | 115 691.00 | | 106 181.00 |
270 Operating profit | 12 462.00 | 12 759.00 | | 12 462.00 |
294 Financial expenses | 4 170.00 | 4 422.00 | | 4 170.00 |
300 Exceptional expenses | 9.00 | | | 9.00 |
306 Income tax's | 1 244.00 | 1 252.00 | | 1 244.00 |
310 Profit or loss | 7 039.00 | 7 086.00 | | 7 039.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 153 375.00 | | | 153 375.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 23 728.00 | | | 23 728.00 |
378 Amount of deductible VAT on goods and services | 6 529.00 | | | 6 529.00 |
