| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 22 947.00 | | 22 947.00 | 22 947.00 |
028 Tangible Assets | 58 031.00 | 58 031.00 | | 58 031.00 |
044 Total Fixed Assets | 80 977.00 | 58 031.00 | 22 947.00 | 80 977.00 |
050 Raw materials, supplies, in progress | 1 500.00 | | 1 500.00 | 1 500.00 |
060 Merchandise inventory | 37 996.00 | | 37 996.00 | 37 996.00 |
072 Receivables – Other | 461.00 | | 461.00 | 461.00 |
084 Cash | 3 282.00 | | 3 282.00 | 3 282.00 |
096 Total Current Assets + Prepaid Expenses | 43 239.00 | | 43 239.00 | 43 239.00 |
110 Total Assets | 124 216.00 | 58 031.00 | 66 185.00 | 124 216.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
134 Retained Earnings | | | 7 703.00 | |
136 Profit for the Year | | | 2 099.00 | |
142 Total Equity - Total I | | | 18 602.00 | |
156 Loans and similar debts | | | 4 257.00 | |
166 Suppliers and related accounts | | | 15 736.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 26 359.00 | | |
172 Other debts | | | 27 591.00 | |
176 Total debts | | | 47 584.00 | |
180 Liabilities Total | | | 66 185.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 117 820.00 | 110 535.00 | | 117 820.00 |
232 Total operating income excluding VAT | 117 820.00 | 110 535.00 | | 117 820.00 |
234 Purchases of goods (including customs duties) | 56 660.00 | 63 624.00 | | 56 660.00 |
236 Inventory change (goods) | 1 987.00 | -3 736.00 | | 1 987.00 |
238 Purchases of raw materials and other supplies (including royalties | 5 388.00 | 664.00 | | 5 388.00 |
240 Inventory changes (raw materials and supplies) | -250.00 | 202.00 | | -250.00 |
242 Other external expenses | 20 145.00 | 16 630.00 | | 20 145.00 |
243 (including business tax) | 82.00 | | | 82.00 |
244 Taxes, duties and similar payments | 1 029.00 | 1 767.00 | | 1 029.00 |
250 Staff compensation | 29 479.00 | 19 463.00 | | 29 479.00 |
252 Social security contributions | 1 237.00 | 5 937.00 | | 1 237.00 |
254 Depreciation and amortization | | 7.00 | | |
264 Total operating expenses | 115 675.00 | 104 558.00 | | 115 675.00 |
270 Operating profit | 2 145.00 | 5 977.00 | | 2 145.00 |
290 Exceptional income | 505.00 | 7.00 | | 505.00 |
294 Financial expenses | 259.00 | 168.00 | | 259.00 |
300 Exceptional expenses | 1.00 | 1.00 | | 1.00 |
306 Income tax's | 292.00 | 815.00 | | 292.00 |
310 Profit or loss | 2 099.00 | 5 001.00 | | 2 099.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 80 977.00 | | | 80 977.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 12 405.00 | | | 12 405.00 |
378 Amount of deductible VAT on goods and services | 9 092.00 | | | 9 092.00 |
