| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 25 000.00 | | 25 000.00 | 25 000.00 |
014 Intangible Assets - Other | 1 271.00 | 1 271.00 | | 1 271.00 |
028 Tangible Assets | 29 801.00 | 25 620.00 | 4 181.00 | 29 801.00 |
040 Financial Assets | 1 096.00 | | 1 096.00 | 1 096.00 |
044 Total Fixed Assets | 57 168.00 | 26 891.00 | 30 277.00 | 57 168.00 |
060 Merchandise inventory | 3 096.00 | | 3 096.00 | 3 096.00 |
068 Receivables – Trade and related accounts | 2 109.00 | | 2 109.00 | 2 109.00 |
072 Receivables – Other | 2 797.00 | | 2 797.00 | 2 797.00 |
084 Cash | 3 730.00 | | 3 730.00 | 3 730.00 |
092 Prepaid expenses | 356.00 | | 356.00 | 356.00 |
096 Total Current Assets + Prepaid Expenses | 12 088.00 | | 12 088.00 | 12 088.00 |
110 Total Assets | 69 256.00 | 26 891.00 | 42 365.00 | 69 256.00 |
120 Share or Individual Capital | | | 18 000.00 | |
126 Legal Reserve | | | 1 800.00 | |
132 Other Reserves | | | 30 000.00 | |
134 Retained Earnings | | | -31 970.00 | |
136 Profit for the Year | | | 829.00 | |
142 Total Equity - Total I | | | 18 659.00 | |
156 Loans and similar debts | | | 5 075.00 | |
166 Suppliers and related accounts | | | 786.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 11 715.00 | | |
172 Other debts | | | 17 844.00 | |
176 Total debts | | | 23 705.00 | |
180 Liabilities Total | | | 42 364.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 7 542.00 | | | 7 542.00 |
218 Production of services sold - France | 77 660.00 | | | 77 660.00 |
226 Operating subsidies received | 1 071.00 | | | 1 071.00 |
230 Other income | 10.00 | | | 10.00 |
232 Total operating income excluding VAT | 86 283.00 | | | 86 283.00 |
234 Purchases of goods (including customs duties) | 4 114.00 | | | 4 114.00 |
236 Inventory change (goods) | 530.00 | | | 530.00 |
238 Purchases of raw materials and other supplies (including royalties | 1 895.00 | | | 1 895.00 |
242 Other external expenses | 20 397.00 | | | 20 397.00 |
243 (including business tax) | 532.00 | | | 532.00 |
244 Taxes, duties and similar payments | 1 835.00 | | | 1 835.00 |
250 Staff compensation | 41 915.00 | | | 41 915.00 |
252 Social security contributions | 11 023.00 | | | 11 023.00 |
254 Depreciation and amortization | 2 832.00 | | | 2 832.00 |
262 Other expenses | 770.00 | | | 770.00 |
264 Total operating expenses | 85 311.00 | | | 85 311.00 |
270 Operating profit | 972.00 | | | 972.00 |
294 Financial expenses | 143.00 | | | 143.00 |
310 Profit or loss | 829.00 | | | 829.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 57 167.00 | | | 57 167.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 16 896.00 | | | 16 896.00 |
378 Amount of deductible VAT on goods and services | 2 972.00 | | | 2 972.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 3.00 | | | 3.00 |
