| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 221 051.00 | | 221 051.00 | 221 051.00 |
028 Tangible Assets | 36 359.00 | 29 569.00 | 6 790.00 | 36 359.00 |
040 Financial Assets | 430.00 | | 430.00 | 430.00 |
044 Total Fixed Assets | 257 840.00 | 29 569.00 | 228 271.00 | 257 840.00 |
060 Merchandise inventory | 27 221.00 | | 27 221.00 | 27 221.00 |
064 Advances and down payments on orders | 1 480.00 | | 1 480.00 | 1 480.00 |
068 Receivables – Trade and related accounts | 854.00 | | 854.00 | 854.00 |
072 Receivables – Other | 8 054.00 | | 8 054.00 | 8 054.00 |
084 Cash | 15 106.00 | | 15 106.00 | 15 106.00 |
092 Prepaid expenses | 428.00 | | 428.00 | 428.00 |
096 Total Current Assets + Prepaid Expenses | 53 143.00 | | 53 143.00 | 53 143.00 |
110 Total Assets | 310 983.00 | 29 569.00 | 281 414.00 | 310 983.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
132 Other Reserves | | | 7 630.00 | |
134 Retained Earnings | | | 31 110.00 | |
136 Profit for the Year | | | -2 836.00 | |
142 Total Equity - Total I | | | 44 703.00 | |
156 Loans and similar debts | | | 3 645.00 | |
166 Suppliers and related accounts | | | 25 200.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 202 041.00 | | |
172 Other debts | | | 207 865.00 | |
176 Total debts | | | 236 710.00 | |
180 Liabilities Total | | | 281 414.00 | |
195 Of which payables due in more than one year | | | 1 461.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 96 681.00 | 99 162.00 | | 96 681.00 |
226 Operating subsidies received | 2 528.00 | 2 172.00 | | 2 528.00 |
230 Other income | 7 371.00 | 9 014.00 | | 7 371.00 |
232 Total operating income excluding VAT | 106 579.00 | 110 349.00 | | 106 579.00 |
234 Purchases of goods (including customs duties) | 35 740.00 | 46 399.00 | | 35 740.00 |
236 Inventory change (goods) | 118.00 | -6 230.00 | | 118.00 |
242 Other external expenses | 39 732.00 | 39 064.00 | | 39 732.00 |
243 (including business tax) | 754.00 | | | 754.00 |
244 Taxes, duties and similar payments | 2 317.00 | 1 428.00 | | 2 317.00 |
250 Staff compensation | 23 586.00 | 31 155.00 | | 23 586.00 |
252 Social security contributions | 6 295.00 | 5 950.00 | | 6 295.00 |
254 Depreciation and amortization | 1 365.00 | 1 112.00 | | 1 365.00 |
262 Other expenses | 3.00 | 1.00 | | 3.00 |
264 Total operating expenses | 109 156.00 | 118 877.00 | | 109 156.00 |
270 Operating profit | -2 577.00 | -8 528.00 | | -2 577.00 |
294 Financial expenses | 260.00 | 388.00 | | 260.00 |
310 Profit or loss | -2 836.00 | -8 916.00 | | -2 836.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 257 840.00 | | | 257 840.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 7 136.00 | | | 7 136.00 |
378 Amount of deductible VAT on goods and services | 5 455.00 | | | 5 455.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 2.00 | | | 2.00 |
