| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 42 000.00 | | 42 000.00 | 42 000.00 |
014 Intangible Assets - Other | 15 204.00 | 7 204.00 | 8 000.00 | 15 204.00 |
028 Tangible Assets | 21 946.00 | 20 751.00 | 1 195.00 | 21 946.00 |
040 Financial Assets | 4 172.00 | | 4 172.00 | 4 172.00 |
044 Total Fixed Assets | 83 322.00 | 27 955.00 | 55 367.00 | 83 322.00 |
068 Receivables – Trade and related accounts | 19 200.00 | | 19 200.00 | 19 200.00 |
072 Receivables – Other | 1 987.00 | | 1 987.00 | 1 987.00 |
084 Cash | 23 382.00 | | 23 382.00 | 23 382.00 |
092 Prepaid expenses | 5 255.00 | | 5 255.00 | 5 255.00 |
096 Total Current Assets + Prepaid Expenses | 49 824.00 | | 49 824.00 | 49 824.00 |
110 Total Assets | 133 146.00 | 27 955.00 | 105 191.00 | 133 146.00 |
120 Share or Individual Capital | | | 7 800.00 | |
126 Legal Reserve | | | 780.00 | |
134 Retained Earnings | | | -4 587.00 | |
136 Profit for the Year | | | 48.00 | |
142 Total Equity - Total I | | | 4 040.00 | |
156 Loans and similar debts | | | 24 075.00 | |
166 Suppliers and related accounts | | | 4 981.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 169.00 | | |
172 Other debts | | | 72 095.00 | |
176 Total debts | | | 101 151.00 | |
180 Liabilities Total | | | 105 191.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 1 398.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 165 711.00 | 146 607.00 | | 165 711.00 |
230 Other income | 35.00 | | | 35.00 |
232 Total operating income excluding VAT | 165 746.00 | 146 607.00 | | 165 746.00 |
242 Other external expenses | 72 171.00 | 86 856.00 | | 72 171.00 |
243 (including business tax) | 1 474.00 | | | 1 474.00 |
244 Taxes, duties and similar payments | 1 782.00 | 1 709.00 | | 1 782.00 |
250 Staff compensation | 66 539.00 | 40 500.00 | | 66 539.00 |
252 Social security contributions | 24 976.00 | 18 474.00 | | 24 976.00 |
254 Depreciation and amortization | 432.00 | 242.00 | | 432.00 |
262 Other expenses | 3.00 | | | 3.00 |
264 Total operating expenses | 165 902.00 | 147 781.00 | | 165 902.00 |
270 Operating profit | -157.00 | -1 174.00 | | -157.00 |
280 Financial income | 204.00 | 153.00 | | 204.00 |
294 Financial expenses | | 34.00 | | |
310 Profit or loss | 48.00 | -1 054.00 | | 48.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
472 INCREASES Tangible Assets – Tangible Assets – Other Tangible Assets | 1 392.00 | | | 1 392.00 |
482 INCREASES Financial Assets | 6.00 | | | 6.00 |
490 Total Fixed Assets (Gross Value) | 81 924.00 | | | 81 924.00 |
492 Total Fixed Assets (Increases) | 1 398.00 | | | 1 398.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 33 142.00 | | | 33 142.00 |
378 Amount of deductible VAT on goods and services | 7 722.00 | | | 7 722.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
