| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
028 Tangible Assets | 849 818.00 | 422 048.00 | 427 769.00 | 849 818.00 |
040 Financial Assets | 150 147.00 | | 150 147.00 | 150 147.00 |
044 Total Fixed Assets | 999 965.00 | 422 048.00 | 577 916.00 | 999 965.00 |
068 Receivables – Trade and related accounts | 88 907.00 | | 88 907.00 | 88 907.00 |
072 Receivables – Other | 1 085.00 | | 1 085.00 | 1 085.00 |
080 Sellable securities | 147 737.00 | | 147 737.00 | 147 737.00 |
084 Cash | 23 729.00 | | 23 729.00 | 23 729.00 |
096 Total Current Assets + Prepaid Expenses | 261 458.00 | | 261 458.00 | 261 458.00 |
110 Total Assets | 1 261 423.00 | 422 048.00 | 839 374.00 | 1 261 423.00 |
120 Share or Individual Capital | | | 50 000.00 | |
126 Legal Reserve | | | 5 000.00 | |
132 Other Reserves | | | 528 992.00 | |
136 Profit for the Year | | | 39 690.00 | |
142 Total Equity - Total I | | | 623 682.00 | |
156 Loans and similar debts | | | 171 371.00 | |
166 Suppliers and related accounts | | | 1 272.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 24 900.00 | | |
172 Other debts | | | 43 049.00 | |
176 Total debts | | | 215 692.00 | |
180 Liabilities Total | | | 839 374.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 10 112.00 | |
184 Selling price excluding VAT of fixed assets sold during the financial year | | | 10 000.00 | |
195 Of which payables due in more than one year | | | 83 848.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
214 Production of goods sold - France | 187 445.00 | | | 187 445.00 |
230 Other income | 10.00 | | | 10.00 |
232 Total operating income excluding VAT | 187 456.00 | | | 187 456.00 |
242 Other external expenses | 22 175.00 | | | 22 175.00 |
243 (including business tax) | 2 091.00 | | | 2 091.00 |
244 Taxes, duties and similar payments | 2 469.00 | | | 2 469.00 |
252 Social security contributions | 1 882.00 | | | 1 882.00 |
254 Depreciation and amortization | 56 655.00 | | | 56 655.00 |
264 Total operating expenses | 83 180.00 | | | 83 180.00 |
270 Operating profit | 104 275.00 | | | 104 275.00 |
280 Financial income | 3 870.00 | | | 3 870.00 |
290 Exceptional income | 10 000.00 | | | 10 000.00 |
294 Financial expenses | 2 187.00 | | | 2 187.00 |
300 Exceptional expenses | 11 678.00 | | | 11 678.00 |
306 Income tax's | 64 590.00 | | | 64 590.00 |
310 Profit or loss | 39 690.00 | | | 39 690.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
482 INCREASES Financial Assets | 10 112.00 | | | 10 112.00 |
484 DECREASES Financial Assets | 10 000.00 | | | 10 000.00 |
490 Total Fixed Assets (Gross Value) | 999 853.00 | | | 999 853.00 |
492 Total Fixed Assets (Increases) | 10 112.00 | | | 10 112.00 |
494 Total Fixed Assets (Decreases) | 10 000.00 | | | 10 000.00 |
582 Total Capital Gains, Capital Losses (Residual Value) | 10 000.00 | | | 10 000.00 |
584 Total Capital Gains, Capital Losses (Sale Price) | 10 000.00 | | | 10 000.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
378 Amount of deductible VAT on goods and services | 886.00 | | | 886.00 |
