| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
014 Intangible Assets - Other | 1 398.00 | 1 398.00 | | 1 398.00 |
028 Tangible Assets | 11 120.00 | 11 120.00 | | 11 120.00 |
044 Total Fixed Assets | 12 519.00 | 12 519.00 | | 12 519.00 |
050 Raw materials, supplies, in progress | 4 355.00 | | 4 355.00 | 4 355.00 |
060 Merchandise inventory | 1 159.00 | | 1 159.00 | 1 159.00 |
068 Receivables – Trade and related accounts | 457.00 | | 457.00 | 457.00 |
072 Receivables – Other | 5 782.00 | | 5 782.00 | 5 782.00 |
084 Cash | 3 099.00 | | 3 099.00 | 3 099.00 |
096 Total Current Assets + Prepaid Expenses | 14 853.00 | | 14 853.00 | 14 853.00 |
110 Total Assets | 27 372.00 | 12 519.00 | 14 853.00 | 27 372.00 |
120 Share or Individual Capital | | | 7 622.00 | |
134 Retained Earnings | | | -204.00 | |
136 Profit for the Year | | | 52.00 | |
142 Total Equity - Total I | | | 7 470.00 | |
164 Advances and down payments received on current orders | | | 2 119.00 | |
166 Suppliers and related accounts | | | 1 685.00 | |
172 Other debts | | | 2 478.00 | |
174 Prepaid income | | | 1 100.00 | |
176 Total debts | | | 7 383.00 | |
180 Liabilities Total | | | 14 853.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 8 735.00 | | | 8 735.00 |
214 Production of goods sold - France | -2 220.00 | | | -2 220.00 |
218 Production of services sold - France | 32 116.00 | | | 32 116.00 |
222 Inventory production | 4 355.00 | | | 4 355.00 |
226 Operating subsidies received | 3 053.00 | | | 3 053.00 |
232 Total operating income excluding VAT | 46 039.00 | | | 46 039.00 |
236 Inventory change (goods) | 97.00 | | | 97.00 |
242 Other external expenses | 27 396.00 | | | 27 396.00 |
243 (including business tax) | 236.00 | | | 236.00 |
244 Taxes, duties and similar payments | 333.00 | | | 333.00 |
250 Staff compensation | 11 672.00 | | | 11 672.00 |
252 Social security contributions | 6 350.00 | | | 6 350.00 |
254 Depreciation and amortization | 137.00 | | | 137.00 |
264 Total operating expenses | 45 986.00 | | | 45 986.00 |
270 Operating profit | 52.00 | | | 52.00 |
310 Profit or loss | 52.00 | | | 52.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 14 081.00 | | | 14 081.00 |
494 Total Fixed Assets (Decreases) | 1 562.00 | | | 1 562.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 4 360.00 | | | 4 360.00 |
378 Amount of deductible VAT on goods and services | 1 540.00 | | | 1 540.00 |