| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 42 000.00 | | 42 000.00 | 42 000.00 |
028 Tangible Assets | 21 093.00 | 18 801.00 | 2 292.00 | 21 093.00 |
044 Total Fixed Assets | 63 093.00 | 18 801.00 | 44 292.00 | 63 093.00 |
060 Merchandise inventory | 402.00 | | 402.00 | 402.00 |
072 Receivables – Other | 118.00 | | 118.00 | 118.00 |
084 Cash | 1 944.00 | | 1 944.00 | 1 944.00 |
096 Total Current Assets + Prepaid Expenses | 2 464.00 | | 2 464.00 | 2 464.00 |
110 Total Assets | 65 557.00 | 18 801.00 | 46 756.00 | 65 557.00 |
120 Share or Individual Capital | | | 1 000.00 | |
126 Legal Reserve | | | 100.00 | |
134 Retained Earnings | | | 21 907.00 | |
136 Profit for the Year | | | 4 971.00 | |
142 Total Equity - Total I | | | 27 978.00 | |
154 Provisions for risks and charges - Total II | | | 4 384.00 | |
166 Suppliers and related accounts | | | 6 890.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 5 462.00 | | |
172 Other debts | | | 7 504.00 | |
176 Total debts | | | 14 394.00 | |
180 Liabilities Total | | | 46 756.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 27 697.00 | | | 27 697.00 |
218 Production of services sold - France | 15 120.00 | | | 15 120.00 |
224 Capitalized production | 950.00 | | | 950.00 |
230 Other income | 595.00 | | | 595.00 |
232 Total operating income excluding VAT | 44 362.00 | | | 44 362.00 |
234 Purchases of goods (including customs duties) | 8 679.00 | | | 8 679.00 |
236 Inventory change (goods) | -11.00 | | | -11.00 |
238 Purchases of raw materials and other supplies (including royalties | 237.00 | | | 237.00 |
242 Other external expenses | 22 214.00 | | | 22 214.00 |
243 (including business tax) | 72.00 | | | 72.00 |
244 Taxes, duties and similar payments | 1 602.00 | | | 1 602.00 |
24B (including equipment leasing) | -1.00 | | | -1.00 |
250 Staff compensation | 2 525.00 | | | 2 525.00 |
254 Depreciation and amortization | 1 343.00 | | | 1 343.00 |
256 Provisions | 1 489.00 | | | 1 489.00 |
262 Other expenses | 354.00 | | | 354.00 |
264 Total operating expenses | 38 432.00 | | | 38 432.00 |
270 Operating profit | 5 930.00 | | | 5 930.00 |
294 Financial expenses | 2.00 | | | 2.00 |
300 Exceptional expenses | 68.00 | | | 68.00 |
306 Income tax's | 889.00 | | | 889.00 |
310 Profit or loss | 4 971.00 | | | 4 971.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 63 093.00 | | | 63 093.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
622 INCREASES Provisions for risks and charges | 1 489.00 | | | 1 489.00 |
624 DECREASES Provisions for Risks and Charges | 595.00 | | | 595.00 |
682 INCREASES Total Statement of Provisions | 1 489.00 | | | 1 489.00 |
684 DECREASES in Total Provisions Statement | 595.00 | | | 595.00 |
