| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 7 000.00 | | 7 000.00 | 7 000.00 |
014 Intangible Assets - Other | 3 905.00 | 3 905.00 | | 3 905.00 |
028 Tangible Assets | 25 084.00 | 20 044.00 | 5 040.00 | 25 084.00 |
040 Financial Assets | 1 300.00 | | 1 300.00 | 1 300.00 |
044 Total Fixed Assets | 37 288.00 | 23 948.00 | 13 340.00 | 37 288.00 |
050 Raw materials, supplies, in progress | 330.00 | | 330.00 | 330.00 |
060 Merchandise inventory | 43 134.00 | | 43 134.00 | 43 134.00 |
068 Receivables – Trade and related accounts | 2 546.00 | | 2 546.00 | 2 546.00 |
072 Receivables – Other | 213.00 | | 213.00 | 213.00 |
084 Cash | 8 035.00 | | 8 035.00 | 8 035.00 |
096 Total Current Assets + Prepaid Expenses | 54 258.00 | | 54 258.00 | 54 258.00 |
110 Total Assets | 91 547.00 | 23 948.00 | 67 598.00 | 91 547.00 |
120 Share or Individual Capital | | | 1 000.00 | |
126 Legal Reserve | | | 100.00 | |
132 Other Reserves | | | 12 035.00 | |
136 Profit for the Year | | | 1 820.00 | |
142 Total Equity - Total I | | | 14 955.00 | |
156 Loans and similar debts | | | | |
166 Suppliers and related accounts | | | 4 675.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 43 524.00 | | |
172 Other debts | | | 47 968.00 | |
176 Total debts | | | 52 643.00 | |
180 Liabilities Total | | | 67 598.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 107 438.00 | 113 721.00 | | 107 438.00 |
218 Production of services sold - France | 1 449.00 | 1 016.00 | | 1 449.00 |
226 Operating subsidies received | 99.00 | 174.00 | | 99.00 |
230 Other income | 59.00 | | | 59.00 |
232 Total operating income excluding VAT | 109 045.00 | 114 911.00 | | 109 045.00 |
234 Purchases of goods (including customs duties) | 65 997.00 | 71 295.00 | | 65 997.00 |
236 Inventory change (goods) | 6 016.00 | 1 535.00 | | 6 016.00 |
238 Purchases of raw materials and other supplies (including royalties | 1 446.00 | 1 667.00 | | 1 446.00 |
242 Other external expenses | 20 001.00 | 21 202.00 | | 20 001.00 |
243 (including business tax) | 755.00 | | | 755.00 |
244 Taxes, duties and similar payments | 1 684.00 | 1 527.00 | | 1 684.00 |
250 Staff compensation | 8 158.00 | 9 149.00 | | 8 158.00 |
252 Social security contributions | 1 234.00 | 2 386.00 | | 1 234.00 |
254 Depreciation and amortization | 2 353.00 | 2 353.00 | | 2 353.00 |
264 Total operating expenses | 106 889.00 | 111 114.00 | | 106 889.00 |
270 Operating profit | 2 156.00 | 3 797.00 | | 2 156.00 |
280 Financial income | | 6.00 | | |
294 Financial expenses | 32.00 | 225.00 | | 32.00 |
306 Income tax's | 305.00 | 526.00 | | 305.00 |
310 Profit or loss | 1 820.00 | 3 051.00 | | 1 820.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 37 288.00 | | | 37 288.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 21 777.00 | | | 21 777.00 |
378 Amount of deductible VAT on goods and services | 13 370.00 | | | 13 370.00 |
