| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 40 000.00 | | 40 000.00 | 40 000.00 |
028 Tangible Assets | 61 772.00 | 57 342.00 | 4 430.00 | 61 772.00 |
044 Total Fixed Assets | 101 772.00 | 57 342.00 | 44 430.00 | 101 772.00 |
060 Merchandise inventory | 11 000.00 | | 11 000.00 | 11 000.00 |
072 Receivables – Other | 2 218.00 | | 2 218.00 | 2 218.00 |
084 Cash | 757.00 | | 757.00 | 757.00 |
096 Total Current Assets + Prepaid Expenses | 13 976.00 | | 13 976.00 | 13 976.00 |
110 Total Assets | 115 747.00 | 57 342.00 | 58 406.00 | 115 747.00 |
120 Share or Individual Capital | | | 10 000.00 | |
134 Retained Earnings | | | -3 028.00 | |
136 Profit for the Year | | | 1 977.00 | |
142 Total Equity - Total I | | | 8 949.00 | |
156 Loans and similar debts | | | 4 402.00 | |
166 Suppliers and related accounts | | | 9 027.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 31 823.00 | | |
172 Other debts | | | 36 027.00 | |
176 Total debts | | | 49 456.00 | |
180 Liabilities Total | | | 58 406.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 141 355.00 | 152 149.00 | | 141 355.00 |
218 Production of services sold - France | 1 861.00 | 1 203.00 | | 1 861.00 |
230 Other income | | 2.00 | | |
232 Total operating income excluding VAT | 143 216.00 | 153 354.00 | | 143 216.00 |
234 Purchases of goods (including customs duties) | 60 470.00 | 79 677.00 | | 60 470.00 |
238 Purchases of raw materials and other supplies (including royalties | -146.00 | | | -146.00 |
242 Other external expenses | 39 385.00 | 33 589.00 | | 39 385.00 |
243 (including business tax) | 1 481.00 | | | 1 481.00 |
244 Taxes, duties and similar payments | 2 837.00 | 5 558.00 | | 2 837.00 |
24B (including equipment leasing) | 3 227.00 | | | 3 227.00 |
250 Staff compensation | 29 764.00 | 22 095.00 | | 29 764.00 |
252 Social security contributions | 6 799.00 | 5 527.00 | | 6 799.00 |
254 Depreciation and amortization | 1 813.00 | 1 031.00 | | 1 813.00 |
262 Other expenses | | 1.00 | | |
264 Total operating expenses | 140 922.00 | 147 477.00 | | 140 922.00 |
270 Operating profit | 2 294.00 | 5 877.00 | | 2 294.00 |
294 Financial expenses | 216.00 | 818.00 | | 216.00 |
306 Income tax's | 101.00 | | | 101.00 |
310 Profit or loss | 1 977.00 | 5 059.00 | | 1 977.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 101 772.00 | | | 101 772.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 29 315.00 | | | 29 315.00 |
378 Amount of deductible VAT on goods and services | 17 384.00 | | | 17 384.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
