| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
014 Intangible Assets - Other | 992.00 | 992.00 | | 992.00 |
044 Total Fixed Assets | 992.00 | 992.00 | | 992.00 |
050 Raw materials, supplies, in progress | 1 929.00 | | 1 929.00 | 1 929.00 |
068 Receivables – Trade and related accounts | 18 505.00 | | 18 505.00 | 18 505.00 |
072 Receivables – Other | 3 447.00 | | 3 447.00 | 3 447.00 |
084 Cash | 1 199.00 | | 1 199.00 | 1 199.00 |
092 Prepaid expenses | 1 472.00 | | 1 472.00 | 1 472.00 |
096 Total Current Assets + Prepaid Expenses | 26 551.00 | | 26 551.00 | 26 551.00 |
110 Total Assets | 27 543.00 | 992.00 | 26 551.00 | 27 543.00 |
120 Share or Individual Capital | | | 2 000.00 | |
126 Legal Reserve | | | 200.00 | |
132 Other Reserves | | | 6 004.00 | |
136 Profit for the Year | | | -326.00 | |
142 Total Equity - Total I | | | 7 878.00 | |
154 Provisions for risks and charges - Total II | | | 333.00 | |
166 Suppliers and related accounts | | | 6 740.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 907.00 | | |
172 Other debts | | | 11 601.00 | |
176 Total debts | | | 18 341.00 | |
180 Liabilities Total | | | 26 551.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
217 Production of services sold - Export | 6 595.00 | | | 6 595.00 |
218 Production of services sold - France | 71 679.00 | 65 090.00 | | 71 679.00 |
222 Inventory production | -4 541.00 | -1 572.00 | | -4 541.00 |
230 Other income | 333.00 | 227.00 | | 333.00 |
232 Total operating income excluding VAT | 67 471.00 | 63 745.00 | | 67 471.00 |
238 Purchases of raw materials and other supplies (including royalties | 12 643.00 | 7 855.00 | | 12 643.00 |
240 Inventory changes (raw materials and supplies) | 110.00 | -200.00 | | 110.00 |
242 Other external expenses | 21 299.00 | 22 666.00 | | 21 299.00 |
243 (including business tax) | 665.00 | | | 665.00 |
244 Taxes, duties and similar payments | 977.00 | 1 189.00 | | 977.00 |
250 Staff compensation | 18 721.00 | 21 501.00 | | 18 721.00 |
252 Social security contributions | 13 540.00 | 8 420.00 | | 13 540.00 |
254 Depreciation and amortization | | 66.00 | | |
256 Provisions | 333.00 | 333.00 | | 333.00 |
264 Total operating expenses | 67 622.00 | 61 830.00 | | 67 622.00 |
270 Operating profit | -151.00 | 1 916.00 | | -151.00 |
294 Financial expenses | 176.00 | 29.00 | | 176.00 |
306 Income tax's | | 283.00 | | |
310 Profit or loss | -326.00 | 1 604.00 | | -326.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 992.00 | | | 992.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 6 951.00 | | | 6 951.00 |
378 Amount of deductible VAT on goods and services | 876.00 | | | 876.00 |
622 INCREASES Provisions for risks and charges | 333.00 | | | 333.00 |
624 DECREASES Provisions for Risks and Charges | 333.00 | | | 333.00 |
682 INCREASES Total Statement of Provisions | 333.00 | | | 333.00 |
684 DECREASES in Total Provisions Statement | 333.00 | | | 333.00 |
