| |
| 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 |
014 Intangible Assets - Other | 1 000.00 | 901.00 | 99.00 | 1 000.00 |
028 Tangible Assets | 35 295.00 | 15 606.00 | 19 690.00 | 35 295.00 |
040 Financial Assets | 3 092.00 | | 3 092.00 | 3 092.00 |
044 Total Fixed Assets | 59 387.00 | 16 506.00 | 42 881.00 | 59 387.00 |
050 Raw materials, supplies, in progress | 5 535.00 | | 5 535.00 | 5 535.00 |
072 Receivables – Other | 889.00 | | 889.00 | 889.00 |
084 Cash | 2 637.00 | | 2 637.00 | 2 637.00 |
096 Total Current Assets + Prepaid Expenses | 9 062.00 | | 9 062.00 | 9 062.00 |
110 Total Assets | 68 449.00 | 16 506.00 | 51 942.00 | 68 449.00 |
120 Share or Individual Capital | | | 5 000.00 | |
126 Legal Reserve | | | 500.00 | |
132 Other Reserves | | | 11 197.00 | |
136 Profit for the Year | | | 3 712.00 | |
142 Total Equity - Total I | | | 20 408.00 | |
156 Loans and similar debts | | | 20 888.00 | |
166 Suppliers and related accounts | | | 1 335.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 5 708.00 | | |
172 Other debts | | | 9 311.00 | |
176 Total debts | | | 31 534.00 | |
180 Liabilities Total | | | 51 942.00 | |
195 Of which payables due in more than one year | | | 12 968.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 80 342.00 | | | 80 342.00 |
230 Other income | 9.00 | | | 9.00 |
232 Total operating income excluding VAT | 80 351.00 | | | 80 351.00 |
238 Purchases of raw materials and other supplies (including royalties | 6 154.00 | | | 6 154.00 |
240 Inventory changes (raw materials and supplies) | -873.00 | | | -873.00 |
242 Other external expenses | 24 393.00 | | | 24 393.00 |
243 (including business tax) | 832.00 | | | 832.00 |
244 Taxes, duties and similar payments | 3 662.00 | | | 3 662.00 |
250 Staff compensation | 24 000.00 | | | 24 000.00 |
252 Social security contributions | 14 245.00 | | | 14 245.00 |
254 Depreciation and amortization | 3 730.00 | | | 3 730.00 |
262 Other expenses | 21.00 | | | 21.00 |
264 Total operating expenses | 75 331.00 | | | 75 331.00 |
270 Operating profit | 5 019.00 | | | 5 019.00 |
294 Financial expenses | 653.00 | | | 653.00 |
306 Income tax's | 655.00 | | | 655.00 |
310 Profit or loss | 3 712.00 | | | 3 712.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 59 387.00 | | | 59 387.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 16 068.00 | | | 16 068.00 |
378 Amount of deductible VAT on goods and services | 5 436.00 | | | 5 436.00 |
