| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
028 Tangible Assets | 25 907.00 | 24 245.00 | 1 662.00 | 25 907.00 |
044 Total Fixed Assets | 25 907.00 | 24 245.00 | 1 662.00 | 25 907.00 |
050 Raw materials, supplies, in progress | 1 121.00 | | 1 121.00 | 1 121.00 |
072 Receivables – Other | 32 877.00 | | 32 877.00 | 32 877.00 |
084 Cash | 1 443.00 | | 1 443.00 | 1 443.00 |
096 Total Current Assets + Prepaid Expenses | 35 441.00 | | 35 441.00 | 35 441.00 |
110 Total Assets | 61 348.00 | 24 245.00 | 37 103.00 | 61 348.00 |
120 Share or Individual Capital | | | 7 622.00 | |
126 Legal Reserve | | | 762.00 | |
136 Profit for the Year | | | 22 970.00 | |
142 Total Equity - Total I | | | 31 354.00 | |
166 Suppliers and related accounts | | | 1 176.00 | |
172 Other debts | | | 4 573.00 | |
176 Total debts | | | 5 749.00 | |
180 Liabilities Total | | | 37 103.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 1 100.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
214 Production of goods sold - France | 204 308.00 | | | 204 308.00 |
232 Total operating income excluding VAT | 204 308.00 | | | 204 308.00 |
238 Purchases of raw materials and other supplies (including royalties | 108 002.00 | | | 108 002.00 |
240 Inventory changes (raw materials and supplies) | -181.00 | | | -181.00 |
242 Other external expenses | 35 388.00 | | | 35 388.00 |
243 (including business tax) | 990.00 | | | 990.00 |
244 Taxes, duties and similar payments | 1 247.00 | | | 1 247.00 |
24B (including equipment leasing) | 9 533.00 | | | 9 533.00 |
250 Staff compensation | 20 897.00 | | | 20 897.00 |
252 Social security contributions | 15 417.00 | | | 15 417.00 |
254 Depreciation and amortization | 564.00 | | | 564.00 |
262 Other expenses | 3.00 | | | 3.00 |
264 Total operating expenses | 181 339.00 | | | 181 339.00 |
270 Operating profit | 22 970.00 | | | 22 970.00 |
310 Profit or loss | 22 970.00 | | | 22 970.00 |
316 Non-deductible compensation and personal benefits | 5 128.00 | | | 5 128.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
442 INCREASES Tangible Assets – Technical Installations, Equipment and Tools | 1 100.00 | | | 1 100.00 |
490 Total Fixed Assets (Gross Value) | 24 807.00 | | | 24 807.00 |
492 Total Fixed Assets (Increases) | 1 100.00 | | | 1 100.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 20 430.00 | | | 20 430.00 |
378 Amount of deductible VAT on goods and services | 12 538.00 | | | 12 538.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 2.00 | | | 2.00 |
