| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 27 000.00 | | 27 000.00 | 27 000.00 |
014 Intangible Assets - Other | 481.00 | 481.00 | | 481.00 |
028 Tangible Assets | 11 040.00 | 10 431.00 | 609.00 | 11 040.00 |
040 Financial Assets | 51.00 | | 51.00 | 51.00 |
044 Total Fixed Assets | 38 572.00 | 10 912.00 | 27 660.00 | 38 572.00 |
050 Raw materials, supplies, in progress | 1 169.00 | | 1 169.00 | 1 169.00 |
060 Merchandise inventory | 493.00 | | 493.00 | 493.00 |
072 Receivables – Other | | | | |
084 Cash | 24 822.00 | | 24 822.00 | 24 822.00 |
096 Total Current Assets + Prepaid Expenses | 26 484.00 | | 26 484.00 | 26 484.00 |
110 Total Assets | 65 056.00 | 10 912.00 | 54 144.00 | 65 056.00 |
120 Share or Individual Capital | | | 5 000.00 | |
126 Legal Reserve | | | 500.00 | |
132 Other Reserves | | | 39 885.00 | |
136 Profit for the Year | | | 5 490.00 | |
142 Total Equity - Total I | | | 50 875.00 | |
166 Suppliers and related accounts | | | 173.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 144.00 | | |
172 Other debts | | | 3 097.00 | |
176 Total debts | | | 3 269.00 | |
180 Liabilities Total | | | 54 144.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 1 031.00 | 1 068.00 | | 1 031.00 |
218 Production of services sold - France | 50 500.00 | 58 349.00 | | 50 500.00 |
230 Other income | 25.00 | 1.00 | | 25.00 |
232 Total operating income excluding VAT | 51 556.00 | 59 419.00 | | 51 556.00 |
234 Purchases of goods (including customs duties) | 732.00 | 349.00 | | 732.00 |
236 Inventory change (goods) | -7.00 | 202.00 | | -7.00 |
238 Purchases of raw materials and other supplies (including royalties | 532.00 | 978.00 | | 532.00 |
240 Inventory changes (raw materials and supplies) | 196.00 | 137.00 | | 196.00 |
242 Other external expenses | 13 362.00 | 13 827.00 | | 13 362.00 |
244 Taxes, duties and similar payments | 2 804.00 | 3 534.00 | | 2 804.00 |
250 Staff compensation | 21 000.00 | 21 000.00 | | 21 000.00 |
252 Social security contributions | 5 516.00 | 11 293.00 | | 5 516.00 |
254 Depreciation and amortization | 1 062.00 | 1 062.00 | | 1 062.00 |
262 Other expenses | | 190.00 | | |
264 Total operating expenses | 45 199.00 | 52 572.00 | | 45 199.00 |
270 Operating profit | 6 357.00 | 6 847.00 | | 6 357.00 |
280 Financial income | 101.00 | 101.00 | | 101.00 |
306 Income tax's | 968.00 | 1 042.00 | | 968.00 |
310 Profit or loss | 5 490.00 | 5 905.00 | | 5 490.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 38 572.00 | | | 38 572.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 10 306.00 | | | 10 306.00 |
378 Amount of deductible VAT on goods and services | 739.00 | | | 739.00 |
602 INCREASES Regulated Provisions – Special Depreciation | 6.00 | | | 6.00 |
632 INCREASES Provisions for depreciation – On fixed assets | 739.00 | | | 739.00 |
