| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 1 500.00 | | 1 500.00 | 1 500.00 |
028 Tangible Assets | 149 241.00 | 43 914.00 | 105 327.00 | 149 241.00 |
044 Total Fixed Assets | 150 741.00 | 43 914.00 | 106 827.00 | 150 741.00 |
072 Receivables – Other | 159.00 | | 159.00 | 159.00 |
084 Cash | 10 660.00 | | 10 660.00 | 10 660.00 |
092 Prepaid expenses | 1 040.00 | | 1 040.00 | 1 040.00 |
096 Total Current Assets + Prepaid Expenses | 11 860.00 | | 11 860.00 | 11 860.00 |
110 Total Assets | 162 601.00 | 43 914.00 | 118 687.00 | 162 601.00 |
120 Share or Individual Capital | | | 10 000.00 | |
126 Legal Reserve | | | 1 000.00 | |
132 Other Reserves | | | 20 904.00 | |
134 Retained Earnings | | | | |
136 Profit for the Year | | | -12 646.00 | |
142 Total Equity - Total I | | | 19 258.00 | |
156 Loans and similar debts | | | 48 171.00 | |
166 Suppliers and related accounts | | | 1 643.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 49 271.00 | | |
172 Other debts | | | 49 615.00 | |
176 Total debts | | | 99 428.00 | |
180 Liabilities Total | | | 118 687.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 558.00 | |
195 Of which payables due in more than one year | | | 41 373.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 38 600.00 | 32 112.00 | | 38 600.00 |
230 Other income | 5.00 | 3.00 | | 5.00 |
232 Total operating income excluding VAT | 38 605.00 | 32 115.00 | | 38 605.00 |
238 Purchases of raw materials and other supplies (including royalties | 2 169.00 | 2 376.00 | | 2 169.00 |
242 Other external expenses | 16 420.00 | 11 150.00 | | 16 420.00 |
243 (including business tax) | 538.00 | | | 538.00 |
244 Taxes, duties and similar payments | 1 623.00 | 1 563.00 | | 1 623.00 |
250 Staff compensation | 9 039.00 | | | 9 039.00 |
252 Social security contributions | 94.00 | | | 94.00 |
254 Depreciation and amortization | 21 054.00 | 17 057.00 | | 21 054.00 |
262 Other expenses | 1.00 | 3.00 | | 1.00 |
264 Total operating expenses | 50 400.00 | 32 149.00 | | 50 400.00 |
270 Operating profit | -11 794.00 | -35.00 | | -11 794.00 |
280 Financial income | 32.00 | 56 616.00 | | 32.00 |
290 Exceptional income | 450.00 | | | 450.00 |
294 Financial expenses | 1 334.00 | 1 499.00 | | 1 334.00 |
300 Exceptional expenses | | 15 102.00 | | |
310 Profit or loss | -12 646.00 | 39 980.00 | | -12 646.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
452 INCREASES Tangible Assets – General Installations, Miscellaneous Fixtures | 558.00 | | | 558.00 |
490 Total Fixed Assets (Gross Value) | 150 184.00 | | | 150 184.00 |
492 Total Fixed Assets (Increases) | 558.00 | | | 558.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 7 720.00 | | | 7 720.00 |
378 Amount of deductible VAT on goods and services | 2 964.00 | | | 2 964.00 |
