| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 35 000.00 | | 35 000.00 | 35 000.00 |
028 Tangible Assets | 8 259.00 | 6 244.00 | 2 015.00 | 8 259.00 |
044 Total Fixed Assets | 43 259.00 | 6 244.00 | 37 015.00 | 43 259.00 |
060 Merchandise inventory | 973.00 | | 973.00 | 973.00 |
072 Receivables – Other | 4 867.00 | | 4 867.00 | 4 867.00 |
084 Cash | 4 399.00 | | 4 399.00 | 4 399.00 |
092 Prepaid expenses | 683.00 | | 683.00 | 683.00 |
096 Total Current Assets + Prepaid Expenses | 10 923.00 | | 10 923.00 | 10 923.00 |
110 Total Assets | 54 183.00 | 6 244.00 | 47 938.00 | 54 183.00 |
120 Share or Individual Capital | | | 5 000.00 | |
126 Legal Reserve | | | 500.00 | |
132 Other Reserves | | | 16 596.00 | |
136 Profit for the Year | | | 1 316.00 | |
142 Total Equity - Total I | | | 23 413.00 | |
156 Loans and similar debts | | | 8 135.00 | |
164 Advances and down payments received on current orders | | | | |
166 Suppliers and related accounts | | | 4 631.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 8 664.00 | | |
172 Other debts | | | 11 759.00 | |
176 Total debts | | | 24 525.00 | |
180 Liabilities Total | | | 47 938.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 1 806.00 | |
195 Of which payables due in more than one year | | | 2 055.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 69 876.00 | | | 69 876.00 |
230 Other income | 618.00 | | | 618.00 |
232 Total operating income excluding VAT | 70 494.00 | | | 70 494.00 |
234 Purchases of goods (including customs duties) | 22 993.00 | | | 22 993.00 |
236 Inventory change (goods) | 304.00 | | | 304.00 |
242 Other external expenses | 24 532.00 | | | 24 532.00 |
243 (including business tax) | 681.00 | | | 681.00 |
244 Taxes, duties and similar payments | 2 737.00 | | | 2 737.00 |
250 Staff compensation | 13 644.00 | | | 13 644.00 |
252 Social security contributions | 3 060.00 | | | 3 060.00 |
254 Depreciation and amortization | 1 098.00 | | | 1 098.00 |
262 Other expenses | 3.00 | | | 3.00 |
264 Total operating expenses | 68 375.00 | | | 68 375.00 |
270 Operating profit | 2 119.00 | | | 2 119.00 |
294 Financial expenses | 689.00 | | | 689.00 |
306 Income tax's | 113.00 | | | 113.00 |
310 Profit or loss | 1 316.00 | | | 1 316.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
442 INCREASES Tangible Assets – Technical Installations, Equipment and Tools | 1 806.00 | | | 1 806.00 |
490 Total Fixed Assets (Gross Value) | 42 053.00 | | | 42 053.00 |
492 Total Fixed Assets (Increases) | 1 806.00 | | | 1 806.00 |
494 Total Fixed Assets (Decreases) | 600.00 | | | 600.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 12 493.00 | | | 12 493.00 |
378 Amount of deductible VAT on goods and services | 5 825.00 | | | 5 825.00 |
