| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
014 Intangible Assets - Other | 674.00 | 674.00 | | 674.00 |
028 Tangible Assets | 30 925.00 | 21 180.00 | 9 745.00 | 30 925.00 |
040 Financial Assets | 5 069.00 | | 5 069.00 | 5 069.00 |
044 Total Fixed Assets | 36 668.00 | 21 854.00 | 14 814.00 | 36 668.00 |
060 Merchandise inventory | 33 912.00 | 6 000.00 | 27 912.00 | 33 912.00 |
064 Advances and down payments on orders | 154.00 | | 154.00 | 154.00 |
068 Receivables – Trade and related accounts | 41 883.00 | | 41 883.00 | 41 883.00 |
072 Receivables – Other | 5 673.00 | | 5 673.00 | 5 673.00 |
084 Cash | 22 753.00 | | 22 753.00 | 22 753.00 |
092 Prepaid expenses | 339.00 | | 339.00 | 339.00 |
096 Total Current Assets + Prepaid Expenses | 104 714.00 | 6 000.00 | 98 714.00 | 104 714.00 |
110 Total Assets | 141 383.00 | 27 854.00 | 113 529.00 | 141 383.00 |
120 Share or Individual Capital | | | 3 000.00 | |
126 Legal Reserve | | | 300.00 | |
132 Other Reserves | | | 26 338.00 | |
134 Retained Earnings | | | 48 058.00 | |
136 Profit for the Year | | | 2 723.00 | |
142 Total Equity - Total I | | | 80 419.00 | |
156 Loans and similar debts | | | | |
166 Suppliers and related accounts | | | 30 511.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 1 951.00 | | |
172 Other debts | | | 2 598.00 | |
176 Total debts | | | 33 110.00 | |
180 Liabilities Total | | | 113 529.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 300.00 | |
193 Of which financial assets due in less than one year | | | 4 769.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 530 226.00 | 599 921.00 | | 530 226.00 |
230 Other income | 6 054.00 | 6 000.00 | | 6 054.00 |
232 Total operating income excluding VAT | 536 280.00 | 605 921.00 | | 536 280.00 |
234 Purchases of goods (including customs duties) | 429 106.00 | 503 742.00 | | 429 106.00 |
236 Inventory change (goods) | -1 966.00 | -10 774.00 | | -1 966.00 |
242 Other external expenses | 48 337.00 | 46 173.00 | | 48 337.00 |
243 (including business tax) | 1 497.00 | | | 1 497.00 |
244 Taxes, duties and similar payments | 5 333.00 | 3 490.00 | | 5 333.00 |
24B (including equipment leasing) | 4 705.00 | | | 4 705.00 |
250 Staff compensation | 29 715.00 | 30 000.00 | | 29 715.00 |
252 Social security contributions | 11 213.00 | 11 456.00 | | 11 213.00 |
254 Depreciation and amortization | 4 364.00 | 4 498.00 | | 4 364.00 |
256 Provisions | 6 000.00 | 6 000.00 | | 6 000.00 |
262 Other expenses | 19.00 | 2.00 | | 19.00 |
264 Total operating expenses | 532 120.00 | 594 588.00 | | 532 120.00 |
270 Operating profit | 4 160.00 | 11 333.00 | | 4 160.00 |
294 Financial expenses | 131.00 | 368.00 | | 131.00 |
300 Exceptional expenses | 1 625.00 | 378.00 | | 1 625.00 |
306 Income tax's | -319.00 | 575.00 | | -319.00 |
310 Profit or loss | 2 723.00 | 10 012.00 | | 2 723.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
482 INCREASES Financial Assets | 300.00 | | | 300.00 |
490 Total Fixed Assets (Gross Value) | 36 368.00 | | | 36 368.00 |
492 Total Fixed Assets (Increases) | 300.00 | | | 300.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 45 213.00 | | | 45 213.00 |
378 Amount of deductible VAT on goods and services | 44 625.00 | | | 44 625.00 |
642 INCREASES Provisions for depreciation – On inventories and work in progress | 6 000.00 | | | 6 000.00 |
644 DECREASES Provisions for Depreciation – On Inventories and Work in Progress | 6 000.00 | | | 6 000.00 |
682 INCREASES Total Statement of Provisions | 6 000.00 | | | 6 000.00 |
684 DECREASES in Total Provisions Statement | 6 000.00 | | | 6 000.00 |
