| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 40 000.00 | | 40 000.00 | 40 000.00 |
044 Total Fixed Assets | 40 000.00 | | 40 000.00 | 40 000.00 |
060 Merchandise inventory | 3 247.00 | | 3 247.00 | 3 247.00 |
072 Receivables – Other | 9.00 | | 9.00 | 9.00 |
084 Cash | 2 235.00 | | 2 235.00 | 2 235.00 |
096 Total Current Assets + Prepaid Expenses | 5 491.00 | | 5 491.00 | 5 491.00 |
110 Total Assets | 45 491.00 | | 45 491.00 | 45 491.00 |
120 Share or Individual Capital | | | 1 000.00 | |
126 Legal Reserve | | | 13 803.00 | |
136 Profit for the Year | | | 9 815.00 | |
142 Total Equity - Total I | | | 24 618.00 | |
156 Loans and similar debts | | | 6 069.00 | |
166 Suppliers and related accounts | | | 11 594.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 172.00 | | |
172 Other debts | | | 3 210.00 | |
176 Total debts | | | 20 873.00 | |
180 Liabilities Total | | | 45 491.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 1.00 | |
195 Of which payables due in more than one year | | | 1.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 108 832.00 | | | 108 832.00 |
232 Total operating income excluding VAT | 108 832.00 | | | 108 832.00 |
234 Purchases of goods (including customs duties) | 73 756.00 | | | 73 756.00 |
238 Purchases of raw materials and other supplies (including royalties | 519.00 | | | 519.00 |
240 Inventory changes (raw materials and supplies) | -125.00 | | | -125.00 |
242 Other external expenses | 20 543.00 | | | 20 543.00 |
243 (including business tax) | 702.00 | | | 702.00 |
244 Taxes, duties and similar payments | 702.00 | | | 702.00 |
262 Other expenses | 3 623.00 | | | 3 623.00 |
264 Total operating expenses | 99 017.00 | | | 99 017.00 |
270 Operating profit | 9 815.00 | | | 9 815.00 |
310 Profit or loss | 9 815.00 | | | 9 815.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
404 DECREASES Intangible assets – Goodwill | 40 000.00 | | | 40 000.00 |
490 Total Fixed Assets (Gross Value) | 40 000.00 | | | 40 000.00 |
494 Total Fixed Assets (Decreases) | 40 000.00 | | | 40 000.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 8 029.00 | | | 8 029.00 |
378 Amount of deductible VAT on goods and services | 8 788.00 | | | 8 788.00 |