| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 47 336.00 | | 47 336.00 | 47 336.00 |
014 Intangible Assets - Other | 199.00 | 199.00 | | 199.00 |
028 Tangible Assets | 43 931.00 | 33 382.00 | 10 550.00 | 43 931.00 |
040 Financial Assets | 2 549.00 | | 2 549.00 | 2 549.00 |
044 Total Fixed Assets | 94 015.00 | 33 581.00 | 60 435.00 | 94 015.00 |
050 Raw materials, supplies, in progress | 3 046.00 | | 3 046.00 | 3 046.00 |
060 Merchandise inventory | 1 235.00 | | 1 235.00 | 1 235.00 |
072 Receivables – Other | 1 934.00 | | 1 934.00 | 1 934.00 |
084 Cash | 64 029.00 | | 64 029.00 | 64 029.00 |
092 Prepaid expenses | 355.00 | | 355.00 | 355.00 |
096 Total Current Assets + Prepaid Expenses | 70 599.00 | | 70 599.00 | 70 599.00 |
110 Total Assets | 164 615.00 | 33 581.00 | 131 034.00 | 164 615.00 |
120 Share or Individual Capital | | | 7 500.00 | |
126 Legal Reserve | | | 750.00 | |
134 Retained Earnings | | | 97 882.00 | |
136 Profit for the Year | | | 8 075.00 | |
142 Total Equity - Total I | | | 114 207.00 | |
166 Suppliers and related accounts | | | 1 640.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 1 057.00 | | |
172 Other debts | | | 15 187.00 | |
176 Total debts | | | 16 827.00 | |
180 Liabilities Total | | | 131 034.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 4 878.00 | 6 345.00 | | 4 878.00 |
218 Production of services sold - France | 73 744.00 | 79 168.00 | | 73 744.00 |
226 Operating subsidies received | 567.00 | 792.00 | | 567.00 |
230 Other income | 1.00 | | | 1.00 |
232 Total operating income excluding VAT | 79 189.00 | 86 305.00 | | 79 189.00 |
234 Purchases of goods (including customs duties) | 1 652.00 | 3 381.00 | | 1 652.00 |
236 Inventory change (goods) | 256.00 | 174.00 | | 256.00 |
238 Purchases of raw materials and other supplies (including royalties | 2 112.00 | 4 270.00 | | 2 112.00 |
240 Inventory changes (raw materials and supplies) | 645.00 | 216.00 | | 645.00 |
242 Other external expenses | 23 137.00 | 25 117.00 | | 23 137.00 |
243 (including business tax) | 996.00 | | | 996.00 |
244 Taxes, duties and similar payments | 1 539.00 | 1 641.00 | | 1 539.00 |
250 Staff compensation | 31 471.00 | 36 399.00 | | 31 471.00 |
252 Social security contributions | 6 517.00 | 8 055.00 | | 6 517.00 |
254 Depreciation and amortization | 2 340.00 | 1 973.00 | | 2 340.00 |
262 Other expenses | 189.00 | 190.00 | | 189.00 |
264 Total operating expenses | 69 858.00 | 81 417.00 | | 69 858.00 |
270 Operating profit | 9 331.00 | 4 889.00 | | 9 331.00 |
280 Financial income | 1.00 | 174.00 | | 1.00 |
290 Exceptional income | | 1 060.00 | | |
294 Financial expenses | 207.00 | 234.00 | | 207.00 |
306 Income tax's | 1 050.00 | 556.00 | | 1 050.00 |
310 Profit or loss | 8 075.00 | 5 333.00 | | 8 075.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 94 015.00 | | | 94 015.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 15 724.00 | | | 15 724.00 |
378 Amount of deductible VAT on goods and services | 2 472.00 | | | 2 472.00 |
