| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 26 259.00 | | 26 259.00 | 26 259.00 |
028 Tangible Assets | 18 437.00 | 18 082.00 | 355.00 | 18 437.00 |
040 Financial Assets | 1 814.00 | | 1 814.00 | 1 814.00 |
044 Total Fixed Assets | 46 510.00 | 18 082.00 | 28 428.00 | 46 510.00 |
050 Raw materials, supplies, in progress | 1 876.00 | | 1 876.00 | 1 876.00 |
060 Merchandise inventory | 836.00 | | 836.00 | 836.00 |
064 Advances and down payments on orders | 407.00 | | 407.00 | 407.00 |
072 Receivables – Other | 785.00 | | 785.00 | 785.00 |
084 Cash | 15 341.00 | | 15 341.00 | 15 341.00 |
092 Prepaid expenses | 278.00 | | 278.00 | 278.00 |
096 Total Current Assets + Prepaid Expenses | 19 522.00 | | 19 522.00 | 19 522.00 |
110 Total Assets | 66 032.00 | 18 082.00 | 47 950.00 | 66 032.00 |
120 Share or Individual Capital | | | 5 007.00 | |
126 Legal Reserve | | | 1 870.00 | |
132 Other Reserves | | | 8 961.00 | |
134 Retained Earnings | | | 18 004.00 | |
136 Profit for the Year | | | 4 611.00 | |
142 Total Equity - Total I | | | 38 454.00 | |
166 Suppliers and related accounts | | | 255.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 793.00 | | |
172 Other debts | | | 9 241.00 | |
176 Total debts | | | 9 496.00 | |
180 Liabilities Total | | | 47 950.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 519.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 1 468.00 | 1 339.00 | | 1 468.00 |
218 Production of services sold - France | 99 283.00 | 101 206.00 | | 99 283.00 |
230 Other income | 791.00 | 561.00 | | 791.00 |
232 Total operating income excluding VAT | 101 542.00 | 103 106.00 | | 101 542.00 |
234 Purchases of goods (including customs duties) | 838.00 | 1 390.00 | | 838.00 |
236 Inventory change (goods) | 383.00 | 393.00 | | 383.00 |
238 Purchases of raw materials and other supplies (including royalties | 3 465.00 | 3 823.00 | | 3 465.00 |
240 Inventory changes (raw materials and supplies) | -51.00 | 16.00 | | -51.00 |
242 Other external expenses | 17 185.00 | 18 138.00 | | 17 185.00 |
243 (including business tax) | 722.00 | | | 722.00 |
244 Taxes, duties and similar payments | 4 721.00 | 3 849.00 | | 4 721.00 |
250 Staff compensation | 50 339.00 | 47 933.00 | | 50 339.00 |
252 Social security contributions | 20 128.00 | 20 894.00 | | 20 128.00 |
254 Depreciation and amortization | 705.00 | 904.00 | | 705.00 |
262 Other expenses | 2.00 | 119.00 | | 2.00 |
264 Total operating expenses | 97 716.00 | 97 460.00 | | 97 716.00 |
270 Operating profit | 3 826.00 | 5 646.00 | | 3 826.00 |
306 Income tax's | -785.00 | -985.00 | | -785.00 |
310 Profit or loss | 4 611.00 | 6 631.00 | | 4 611.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
472 INCREASES Tangible Assets – Tangible Assets – Other Tangible Assets | 519.00 | | | 519.00 |
490 Total Fixed Assets (Gross Value) | 45 991.00 | | | 45 991.00 |
492 Total Fixed Assets (Increases) | 519.00 | | | 519.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 20 150.00 | | | 20 150.00 |
378 Amount of deductible VAT on goods and services | 3 802.00 | | | 3 802.00 |
