| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
028 Tangible Assets | 250 187.00 | 232 581.00 | 17 606.00 | 250 187.00 |
040 Financial Assets | 952.00 | | 952.00 | 952.00 |
044 Total Fixed Assets | 251 139.00 | 232 581.00 | 18 558.00 | 251 139.00 |
050 Raw materials, supplies, in progress | 1 900.00 | | 1 900.00 | 1 900.00 |
068 Receivables – Trade and related accounts | 4 472.00 | | 4 472.00 | 4 472.00 |
072 Receivables – Other | 2 206.00 | | 2 206.00 | 2 206.00 |
084 Cash | 66 419.00 | | 66 419.00 | 66 419.00 |
092 Prepaid expenses | 2 693.00 | | 2 693.00 | 2 693.00 |
096 Total Current Assets + Prepaid Expenses | 77 690.00 | | 77 690.00 | 77 690.00 |
110 Total Assets | 328 829.00 | 232 581.00 | 96 248.00 | 328 829.00 |
120 Share or Individual Capital | | | 8 001.00 | |
126 Legal Reserve | | | 1 200.00 | |
132 Other Reserves | | | 142 424.00 | |
134 Retained Earnings | | | -27 708.00 | |
136 Profit for the Year | | | -37 789.00 | |
142 Total Equity - Total I | | | 86 127.00 | |
154 Provisions for risks and charges - Total II | | | 1 416.00 | |
166 Suppliers and related accounts | | | 3 838.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 2.00 | | |
172 Other debts | | | 4 866.00 | |
176 Total debts | | | 8 704.00 | |
180 Liabilities Total | | | 96 248.00 | |
193 Of which financial assets due in less than one year | | | 952.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 117 956.00 | 192 683.00 | | 117 956.00 |
222 Inventory production | 1 900.00 | | | 1 900.00 |
226 Operating subsidies received | 9.00 | 343.00 | | 9.00 |
230 Other income | 223.00 | 8 176.00 | | 223.00 |
232 Total operating income excluding VAT | 120 088.00 | 201 202.00 | | 120 088.00 |
234 Purchases of goods (including customs duties) | 5 204.00 | 31 768.00 | | 5 204.00 |
238 Purchases of raw materials and other supplies (including royalties | 1 476.00 | 2 665.00 | | 1 476.00 |
242 Other external expenses | 56 115.00 | 58 566.00 | | 56 115.00 |
243 (including business tax) | 1 922.00 | | | 1 922.00 |
244 Taxes, duties and similar payments | 8 767.00 | 5 274.00 | | 8 767.00 |
250 Staff compensation | 55 202.00 | 53 935.00 | | 55 202.00 |
252 Social security contributions | 24 852.00 | 15 583.00 | | 24 852.00 |
254 Depreciation and amortization | 6 862.00 | 7 940.00 | | 6 862.00 |
256 Provisions | 1 416.00 | | | 1 416.00 |
262 Other expenses | 4.00 | | | 4.00 |
264 Total operating expenses | 159 899.00 | 175 731.00 | | 159 899.00 |
270 Operating profit | -39 811.00 | 25 471.00 | | -39 811.00 |
280 Financial income | 2 091.00 | 1 400.00 | | 2 091.00 |
294 Financial expenses | 70.00 | | | 70.00 |
300 Exceptional expenses | | 698.00 | | |
310 Profit or loss | -37 789.00 | 26 173.00 | | -37 789.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 251 139.00 | | | 251 139.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 23 049.00 | | | 23 049.00 |
378 Amount of deductible VAT on goods and services | 7 700.00 | | | 7 700.00 |
622 INCREASES Provisions for risks and charges | 1 416.00 | | | 1 416.00 |
682 INCREASES Total Statement of Provisions | 1 416.00 | | | 1 416.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 3.00 | | | 3.00 |
