| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 68 800.00 | | 68 800.00 | 68 800.00 |
028 Tangible Assets | 1 200.00 | 1 200.00 | | 1 200.00 |
040 Financial Assets | 9 090.00 | | 9 090.00 | 9 090.00 |
044 Total Fixed Assets | 79 090.00 | 1 200.00 | 77 890.00 | 79 090.00 |
050 Raw materials, supplies, in progress | 61 384.00 | | 61 384.00 | 61 384.00 |
068 Receivables – Trade and related accounts | 6 100.00 | | 6 100.00 | 6 100.00 |
072 Receivables – Other | 835.00 | | 835.00 | 835.00 |
084 Cash | 26 295.00 | | 26 295.00 | 26 295.00 |
092 Prepaid expenses | 656.00 | | 656.00 | 656.00 |
096 Total Current Assets + Prepaid Expenses | 95 269.00 | | 95 269.00 | 95 269.00 |
110 Total Assets | 174 359.00 | 1 200.00 | 173 159.00 | 174 359.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
134 Retained Earnings | | | 24 195.00 | |
136 Profit for the Year | | | 12 451.00 | |
142 Total Equity - Total I | | | 45 446.00 | |
156 Loans and similar debts | | | 45 000.00 | |
166 Suppliers and related accounts | | | 61 963.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 4 835.00 | | |
172 Other debts | | | 20 750.00 | |
176 Total debts | | | 127 713.00 | |
180 Liabilities Total | | | 173 159.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
214 Production of goods sold - France | 313 215.00 | 340 156.00 | | 313 215.00 |
215 Production of goods sold - Export | 16 614.00 | | | 16 614.00 |
218 Production of services sold - France | 1 438.00 | 862.00 | | 1 438.00 |
222 Inventory production | 21 188.00 | -6 888.00 | | 21 188.00 |
230 Other income | 18.00 | 15.00 | | 18.00 |
232 Total operating income excluding VAT | 335 859.00 | 334 144.00 | | 335 859.00 |
234 Purchases of goods (including customs duties) | 102 937.00 | 75 316.00 | | 102 937.00 |
238 Purchases of raw materials and other supplies (including royalties | 92 119.00 | 113 903.00 | | 92 119.00 |
240 Inventory changes (raw materials and supplies) | 13 241.00 | 8 061.00 | | 13 241.00 |
242 Other external expenses | 78 879.00 | 85 720.00 | | 78 879.00 |
243 (including business tax) | 445.00 | | | 445.00 |
244 Taxes, duties and similar payments | 1 106.00 | 1 176.00 | | 1 106.00 |
250 Staff compensation | 31 549.00 | 33 195.00 | | 31 549.00 |
252 Social security contributions | 1 477.00 | 3 738.00 | | 1 477.00 |
254 Depreciation and amortization | 216.00 | 240.00 | | 216.00 |
262 Other expenses | 20.00 | 1.00 | | 20.00 |
264 Total operating expenses | 321 544.00 | 321 351.00 | | 321 544.00 |
270 Operating profit | 14 316.00 | 12 794.00 | | 14 316.00 |
306 Income tax's | 1 865.00 | 1 683.00 | | 1 865.00 |
310 Profit or loss | 12 451.00 | 11 111.00 | | 12 451.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 79 090.00 | | | 79 090.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 63 294.00 | | | 63 294.00 |
378 Amount of deductible VAT on goods and services | 49 950.00 | | | 49 950.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 2.00 | | | 2.00 |
