| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 20 000.00 | | 20 000.00 | 20 000.00 |
028 Tangible Assets | 38 865.00 | 38 107.00 | 758.00 | 38 865.00 |
040 Financial Assets | 2 240.00 | | 2 240.00 | 2 240.00 |
044 Total Fixed Assets | 61 105.00 | 38 107.00 | 22 998.00 | 61 105.00 |
050 Raw materials, supplies, in progress | 302.00 | | 302.00 | 302.00 |
060 Merchandise inventory | 889.00 | | 889.00 | 889.00 |
072 Receivables – Other | 3 998.00 | | 3 998.00 | 3 998.00 |
084 Cash | 1 708.00 | | 1 708.00 | 1 708.00 |
096 Total Current Assets + Prepaid Expenses | 6 898.00 | | 6 898.00 | 6 898.00 |
110 Total Assets | 68 004.00 | 38 107.00 | 29 896.00 | 68 004.00 |
120 Share or Individual Capital | | | 3 000.00 | |
126 Legal Reserve | | | 300.00 | |
132 Other Reserves | | | 3 000.00 | |
134 Retained Earnings | | | -2 400.00 | |
136 Profit for the Year | | | -2 477.00 | |
142 Total Equity - Total I | | | 1 421.00 | |
166 Suppliers and related accounts | | | 1 109.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 16 624.00 | | |
172 Other debts | | | 27 365.00 | |
176 Total debts | | | 28 475.00 | |
180 Liabilities Total | | | 29 896.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 1 613.00 | | | 1 613.00 |
218 Production of services sold - France | 31 117.00 | | | 31 117.00 |
230 Other income | 5.00 | | | 5.00 |
232 Total operating income excluding VAT | 32 735.00 | | | 32 735.00 |
234 Purchases of goods (including customs duties) | 593.00 | | | 593.00 |
238 Purchases of raw materials and other supplies (including royalties | 1 561.00 | | | 1 561.00 |
242 Other external expenses | 20 394.00 | | | 20 394.00 |
243 (including business tax) | 1 450.00 | | | 1 450.00 |
244 Taxes, duties and similar payments | 3 196.00 | | | 3 196.00 |
250 Staff compensation | 5 328.00 | | | 5 328.00 |
252 Social security contributions | 2 990.00 | | | 2 990.00 |
254 Depreciation and amortization | 1 133.00 | | | 1 133.00 |
264 Total operating expenses | 35 199.00 | | | 35 199.00 |
270 Operating profit | -2 463.00 | | | -2 463.00 |
294 Financial expenses | 14.00 | | | 14.00 |
310 Profit or loss | -2 477.00 | | | -2 477.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 61 105.00 | | | 61 105.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 6 546.00 | | | 6 546.00 |
378 Amount of deductible VAT on goods and services | 1 371.00 | | | 1 371.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
