| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 60 980.00 | | 60 980.00 | 60 980.00 |
028 Tangible Assets | 1 171 366.00 | 634 947.00 | 536 419.00 | 1 171 366.00 |
040 Financial Assets | 20 701.00 | | 20 701.00 | 20 701.00 |
044 Total Fixed Assets | 1 253 046.00 | 634 947.00 | 618 099.00 | 1 253 046.00 |
068 Receivables – Trade and related accounts | 1 348.00 | | 1 348.00 | 1 348.00 |
072 Receivables – Other | 8 223.00 | | 8 223.00 | 8 223.00 |
084 Cash | 3 996.00 | | 3 996.00 | 3 996.00 |
096 Total Current Assets + Prepaid Expenses | 13 568.00 | | 13 568.00 | 13 568.00 |
110 Total Assets | 1 266 614.00 | 634 947.00 | 631 667.00 | 1 266 614.00 |
120 Share or Individual Capital | | | 77 749.00 | |
126 Legal Reserve | | | 7 775.00 | |
132 Other Reserves | | | 7 027.00 | |
136 Profit for the Year | | | 8 379.00 | |
140 Regulated Provisions | | | 3 900.00 | |
142 Total Equity - Total I | | | 104 830.00 | |
156 Loans and similar debts | | | 258 704.00 | |
166 Suppliers and related accounts | | | 6 157.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 260 062.00 | | |
172 Other debts | | | 261 976.00 | |
176 Total debts | | | 526 837.00 | |
180 Liabilities Total | | | 631 667.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 29 303.00 | |
199 Of which current accounts of debit partners | | | 2 016.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 61 975.00 | | | 61 975.00 |
230 Other income | 8 600.00 | | | 8 600.00 |
232 Total operating income excluding VAT | 70 574.00 | | | 70 574.00 |
242 Other external expenses | 13 215.00 | | | 13 215.00 |
243 (including business tax) | 553.00 | | | 553.00 |
244 Taxes, duties and similar payments | 4 520.00 | | | 4 520.00 |
254 Depreciation and amortization | 37 974.00 | | | 37 974.00 |
262 Other expenses | 4.00 | | | 4.00 |
264 Total operating expenses | 55 713.00 | | | 55 713.00 |
270 Operating profit | 14 861.00 | | | 14 861.00 |
280 Financial income | 415.00 | | | 415.00 |
290 Exceptional income | 496.00 | | | 496.00 |
294 Financial expenses | 7 393.00 | | | 7 393.00 |
310 Profit or loss | 8 379.00 | | | 8 379.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
422 INCREASES Tangible Assets – Land | 15 157.00 | | | 15 157.00 |
432 INCREASES Tangible Assets – Buildings | 13 046.00 | | | 13 046.00 |
442 INCREASES Tangible Assets – Technical Installations, Equipment and Tools | 1 100.00 | | | 1 100.00 |
490 Total Fixed Assets (Gross Value) | 1 223 743.00 | | | 1 223 743.00 |
492 Total Fixed Assets (Increases) | 29 303.00 | | | 29 303.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 11 459.00 | | | 11 459.00 |
378 Amount of deductible VAT on goods and services | 849.00 | | | 849.00 |
604 DECREASES Regulated Provisions – Special Depreciation | 496.00 | | | 496.00 |
605 DECREASES Regulated Provisions – Including Exceptional Increases of 30% | 496.00 | | | 496.00 |
684 DECREASES in Total Provisions Statement | 496.00 | | | 496.00 |
