| |
| 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 |
028 Tangible Assets | 2 135.00 | 1 414.00 | 721.00 | 2 135.00 |
040 Financial Assets | 1 440.00 | | 1 440.00 | 1 440.00 |
044 Total Fixed Assets | 28 575.00 | 1 414.00 | 27 161.00 | 28 575.00 |
050 Raw materials, supplies, in progress | 733.00 | | 733.00 | 733.00 |
072 Receivables – Other | 1 751.00 | | 1 751.00 | 1 751.00 |
084 Cash | 1 633.00 | | 1 633.00 | 1 633.00 |
092 Prepaid expenses | 573.00 | | 573.00 | 573.00 |
096 Total Current Assets + Prepaid Expenses | 4 691.00 | | 4 691.00 | 4 691.00 |
110 Total Assets | 33 266.00 | 1 414.00 | 31 852.00 | 33 266.00 |
120 Share or Individual Capital | | | 3 000.00 | |
126 Legal Reserve | | | 173.00 | |
132 Other Reserves | | | 3 298.00 | |
134 Retained Earnings | | | 6.00 | |
136 Profit for the Year | | | 1 720.00 | |
142 Total Equity - Total I | | | 8 198.00 | |
156 Loans and similar debts | | | 5 708.00 | |
166 Suppliers and related accounts | | | 1 732.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 11 338.00 | | |
172 Other debts | | | 16 213.00 | |
176 Total debts | | | 23 653.00 | |
180 Liabilities Total | | | 31 852.00 | |
195 Of which payables due in more than one year | | | 3 335.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 39 900.00 | | | 39 900.00 |
230 Other income | 4.00 | | | 4.00 |
232 Total operating income excluding VAT | 39 905.00 | | | 39 905.00 |
238 Purchases of raw materials and other supplies (including royalties | 5 073.00 | | | 5 073.00 |
240 Inventory changes (raw materials and supplies) | -215.00 | | | -215.00 |
242 Other external expenses | 17 575.00 | | | 17 575.00 |
243 (including business tax) | 807.00 | | | 807.00 |
244 Taxes, duties and similar payments | 1 181.00 | | | 1 181.00 |
250 Staff compensation | 12 766.00 | | | 12 766.00 |
252 Social security contributions | 1 159.00 | | | 1 159.00 |
254 Depreciation and amortization | 297.00 | | | 297.00 |
262 Other expenses | -177.00 | | | -177.00 |
264 Total operating expenses | 37 659.00 | | | 37 659.00 |
270 Operating profit | 2 245.00 | | | 2 245.00 |
294 Financial expenses | 314.00 | | | 314.00 |
306 Income tax's | 211.00 | | | 211.00 |
310 Profit or loss | 1 720.00 | | | 1 720.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 28 575.00 | | | 28 575.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 7 980.00 | | | 7 980.00 |
378 Amount of deductible VAT on goods and services | 2 212.00 | | | 2 212.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
