| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 38 112.00 | | 38 112.00 | 38 112.00 |
014 Intangible Assets - Other | 8 470.00 | 8 470.00 | | 8 470.00 |
028 Tangible Assets | 110 849.00 | 87 471.00 | 23 378.00 | 110 849.00 |
040 Financial Assets | 6 254.00 | | 6 254.00 | 6 254.00 |
044 Total Fixed Assets | 163 685.00 | 95 941.00 | 67 744.00 | 163 685.00 |
050 Raw materials, supplies, in progress | 5 207.00 | | 5 207.00 | 5 207.00 |
060 Merchandise inventory | 4 636.00 | | 4 636.00 | 4 636.00 |
068 Receivables – Trade and related accounts | 2.00 | | 2.00 | 2.00 |
072 Receivables – Other | 16 385.00 | | 16 385.00 | 16 385.00 |
080 Sellable securities | 30.00 | | 30.00 | 30.00 |
084 Cash | 27 542.00 | | 27 542.00 | 27 542.00 |
092 Prepaid expenses | 1 338.00 | | 1 338.00 | 1 338.00 |
096 Total Current Assets + Prepaid Expenses | 55 140.00 | | 55 140.00 | 55 140.00 |
110 Total Assets | 218 826.00 | 95 941.00 | 122 884.00 | 218 826.00 |
120 Share or Individual Capital | | | 7 700.00 | |
126 Legal Reserve | | | 770.00 | |
132 Other Reserves | | | 5 010.00 | |
134 Retained Earnings | | | 54 615.00 | |
136 Profit for the Year | | | 3 359.00 | |
142 Total Equity - Total I | | | 71 454.00 | |
156 Loans and similar debts | | | 9 487.00 | |
166 Suppliers and related accounts | | | 13 308.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 276.00 | | |
172 Other debts | | | 28 635.00 | |
176 Total debts | | | 51 430.00 | |
180 Liabilities Total | | | 122 884.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 16 648.00 | 15 876.00 | | 16 648.00 |
218 Production of services sold - France | 291 104.00 | 276 664.00 | | 291 104.00 |
226 Operating subsidies received | | 2 166.00 | | |
230 Other income | 7.00 | 2.00 | | 7.00 |
232 Total operating income excluding VAT | 307 759.00 | 294 708.00 | | 307 759.00 |
234 Purchases of goods (including customs duties) | 30 246.00 | 19 690.00 | | 30 246.00 |
236 Inventory change (goods) | -1 932.00 | 1 048.00 | | -1 932.00 |
238 Purchases of raw materials and other supplies (including royalties | 7 683.00 | 12 334.00 | | 7 683.00 |
240 Inventory changes (raw materials and supplies) | 1 758.00 | -1 069.00 | | 1 758.00 |
242 Other external expenses | 53 250.00 | 52 666.00 | | 53 250.00 |
243 (including business tax) | 2 360.00 | | | 2 360.00 |
244 Taxes, duties and similar payments | 8 440.00 | 5 307.00 | | 8 440.00 |
250 Staff compensation | 139 033.00 | 139 955.00 | | 139 033.00 |
252 Social security contributions | 49 844.00 | 46 610.00 | | 49 844.00 |
254 Depreciation and amortization | 9 715.00 | 10 384.00 | | 9 715.00 |
262 Other expenses | 7 131.00 | 6 189.00 | | 7 131.00 |
264 Total operating expenses | 305 168.00 | 293 113.00 | | 305 168.00 |
270 Operating profit | 2 591.00 | 1 595.00 | | 2 591.00 |
290 Exceptional income | 2 414.00 | | | 2 414.00 |
294 Financial expenses | 1 647.00 | 1 892.00 | | 1 647.00 |
310 Profit or loss | 3 359.00 | -297.00 | | 3 359.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 163 685.00 | | | 163 685.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 62 054.00 | | | 62 054.00 |
378 Amount of deductible VAT on goods and services | 16 839.00 | | | 16 839.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 4.00 | | | 4.00 |
