| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 80 459.00 | | 80 459.00 | 80 459.00 |
014 Intangible Assets - Other | 3 704.00 | 3 704.00 | | 3 704.00 |
028 Tangible Assets | 45 995.00 | 34 714.00 | 11 281.00 | 45 995.00 |
040 Financial Assets | 4 426.00 | | 4 426.00 | 4 426.00 |
044 Total Fixed Assets | 134 584.00 | 38 418.00 | 96 166.00 | 134 584.00 |
050 Raw materials, supplies, in progress | 480.00 | | 480.00 | 480.00 |
060 Merchandise inventory | 50.00 | | 50.00 | 50.00 |
072 Receivables – Other | 3 912.00 | | 3 912.00 | 3 912.00 |
084 Cash | 94.00 | | 94.00 | 94.00 |
092 Prepaid expenses | 826.00 | | 826.00 | 826.00 |
096 Total Current Assets + Prepaid Expenses | 5 362.00 | | 5 362.00 | 5 362.00 |
110 Total Assets | 139 946.00 | 38 418.00 | 101 528.00 | 139 946.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
132 Other Reserves | | | 7 554.00 | |
134 Retained Earnings | | | 54 599.00 | |
136 Profit for the Year | | | 7 974.00 | |
142 Total Equity - Total I | | | 78 927.00 | |
156 Loans and similar debts | | | 10 720.00 | |
166 Suppliers and related accounts | | | 4 066.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 292.00 | | |
172 Other debts | | | 7 814.00 | |
176 Total debts | | | 22 600.00 | |
180 Liabilities Total | | | 101 528.00 | |
195 Of which payables due in more than one year | | | 4 329.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 2 095.00 | 1 752.00 | | 2 095.00 |
218 Production of services sold - France | 111 444.00 | 109 397.00 | | 111 444.00 |
226 Operating subsidies received | -200.00 | 703.00 | | -200.00 |
230 Other income | 967.00 | 974.00 | | 967.00 |
232 Total operating income excluding VAT | 114 306.00 | 112 825.00 | | 114 306.00 |
234 Purchases of goods (including customs duties) | 1 004.00 | 1 127.00 | | 1 004.00 |
236 Inventory change (goods) | -1.00 | 162.00 | | -1.00 |
238 Purchases of raw materials and other supplies (including royalties | 4 504.00 | 4 561.00 | | 4 504.00 |
240 Inventory changes (raw materials and supplies) | 544.00 | -154.00 | | 544.00 |
242 Other external expenses | 34 027.00 | 32 824.00 | | 34 027.00 |
243 (including business tax) | 2 083.00 | | | 2 083.00 |
244 Taxes, duties and similar payments | 2 560.00 | 2 581.00 | | 2 560.00 |
250 Staff compensation | 54 611.00 | 53 671.00 | | 54 611.00 |
252 Social security contributions | 2 848.00 | 3 257.00 | | 2 848.00 |
254 Depreciation and amortization | 3 686.00 | 3 732.00 | | 3 686.00 |
262 Other expenses | 383.00 | 441.00 | | 383.00 |
264 Total operating expenses | 104 166.00 | 102 201.00 | | 104 166.00 |
270 Operating profit | 10 140.00 | 10 624.00 | | 10 140.00 |
294 Financial expenses | 910.00 | 1 856.00 | | 910.00 |
306 Income tax's | 1 256.00 | 1 214.00 | | 1 256.00 |
310 Profit or loss | 7 974.00 | 7 554.00 | | 7 974.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 134 584.00 | | | 134 584.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 20 711.00 | | | 20 711.00 |
378 Amount of deductible VAT on goods and services | 3 354.00 | | | 3 354.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
