| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
014 Intangible Assets - Other | 3 014.00 | 570.00 | 2 444.00 | 3 014.00 |
028 Tangible Assets | 195 022.00 | 159 389.00 | 35 633.00 | 195 022.00 |
044 Total Fixed Assets | 195 022.00 | 159 389.00 | 35 633.00 | 195 022.00 |
064 Advances and down payments on orders | 435.00 | | 435.00 | 435.00 |
068 Receivables – Trade and related accounts | 2 551.00 | | 2 551.00 | 2 551.00 |
072 Receivables – Other | 8 089.00 | | 8 089.00 | 8 089.00 |
084 Cash | 6 242.00 | | 6 242.00 | 6 242.00 |
096 Total Current Assets + Prepaid Expenses | 16 882.00 | | 16 882.00 | 16 882.00 |
110 Total Assets | 211 904.00 | 159 389.00 | 52 515.00 | 211 904.00 |
120 Share or Individual Capital | | | 7 622.00 | |
126 Legal Reserve | | | 762.00 | |
134 Retained Earnings | | | 9 249.00 | |
136 Profit for the Year | | | 229.00 | |
140 Regulated Provisions | | | 4 209.00 | |
142 Total Equity - Total I | | | 22 072.00 | |
156 Loans and similar debts | | | 30 676.00 | |
166 Suppliers and related accounts | | | 14 131.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 12 643.00 | | |
172 Other debts | | | 16 313.00 | |
176 Total debts | | | 30 443.00 | |
180 Liabilities Total | | | 52 515.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 37 727.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
209 Sales of goods – Export | 209.00 | | | 209.00 |
214 Production of goods sold - France | 13 152.00 | | | 13 152.00 |
215 Production of goods sold - Export | 215.00 | | | 215.00 |
232 Total operating income excluding VAT | 13 152.00 | | | 13 152.00 |
242 Other external expenses | 4 927.00 | | | 4 927.00 |
243 (including business tax) | 243.00 | | | 243.00 |
244 Taxes, duties and similar payments | 244.00 | | | 244.00 |
24B (including equipment leasing) | 6.00 | | | 6.00 |
254 Depreciation and amortization | 8 769.00 | | | 8 769.00 |
264 Total operating expenses | 13 940.00 | | | 13 940.00 |
270 Operating profit | -788.00 | | | -788.00 |
290 Exceptional income | 1 058.00 | | | 1 058.00 |
294 Financial expenses | 103.00 | | | 103.00 |
306 Income tax's | 41.00 | | | 41.00 |
310 Profit or loss | 229.00 | | | 229.00 |
378 Amount of deductible VAT on goods and services | 777.00 | | | 777.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
412 INCREASES Intangible assets – Other Fixed Assets | 3 014.00 | | | 3 014.00 |
472 INCREASES Tangible Assets – Tangible Assets – Other Tangible Assets | 34 713.00 | | | 34 713.00 |
490 Total Fixed Assets (Gross Value) | 195 022.00 | | | 195 022.00 |
492 Total Fixed Assets (Increases) | 37 727.00 | | | 37 727.00 |