| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 32 000.00 | | 32 000.00 | 32 000.00 |
028 Tangible Assets | 96 572.00 | 82 250.00 | 14 322.00 | 96 572.00 |
040 Financial Assets | 3 678.00 | | 3 678.00 | 3 678.00 |
044 Total Fixed Assets | 132 250.00 | 82 250.00 | 50 000.00 | 132 250.00 |
050 Raw materials, supplies, in progress | 6 505.00 | | 6 505.00 | 6 505.00 |
068 Receivables – Trade and related accounts | 1 581.00 | | 1 581.00 | 1 581.00 |
072 Receivables – Other | 7 915.00 | | 7 915.00 | 7 915.00 |
084 Cash | 5 164.00 | | 5 164.00 | 5 164.00 |
096 Total Current Assets + Prepaid Expenses | 21 166.00 | | 21 166.00 | 21 166.00 |
110 Total Assets | 153 416.00 | 82 250.00 | 71 166.00 | 153 416.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
134 Retained Earnings | | | 42 757.00 | |
136 Profit for the Year | | | 9 223.00 | |
142 Total Equity - Total I | | | 60 780.00 | |
156 Loans and similar debts | | | -10 000.00 | |
166 Suppliers and related accounts | | | 10 589.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 561.00 | | |
172 Other debts | | | 9 798.00 | |
176 Total debts | | | 10 387.00 | |
180 Liabilities Total | | | 71 166.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 16 481.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 199 263.00 | 182 223.00 | | 199 263.00 |
214 Production of goods sold - France | 95.00 | | | 95.00 |
218 Production of services sold - France | 8.00 | 421.00 | | 8.00 |
232 Total operating income excluding VAT | 199 367.00 | 182 645.00 | | 199 367.00 |
234 Purchases of goods (including customs duties) | 45 353.00 | 51 284.00 | | 45 353.00 |
238 Purchases of raw materials and other supplies (including royalties | 43 209.00 | 33 032.00 | | 43 209.00 |
240 Inventory changes (raw materials and supplies) | 3 120.00 | | | 3 120.00 |
242 Other external expenses | 40 111.00 | 35 644.00 | | 40 111.00 |
243 (including business tax) | 1 666.00 | | | 1 666.00 |
244 Taxes, duties and similar payments | 1 666.00 | 1 713.00 | | 1 666.00 |
250 Staff compensation | 38 191.00 | 45 287.00 | | 38 191.00 |
252 Social security contributions | 5 465.00 | 4 334.00 | | 5 465.00 |
254 Depreciation and amortization | 5 965.00 | 5 889.00 | | 5 965.00 |
262 Other expenses | 3.00 | | | 3.00 |
264 Total operating expenses | 183 084.00 | 177 183.00 | | 183 084.00 |
270 Operating profit | 16 283.00 | 5 462.00 | | 16 283.00 |
300 Exceptional expenses | 5 873.00 | 104.00 | | 5 873.00 |
306 Income tax's | 1 187.00 | 412.00 | | 1 187.00 |
310 Profit or loss | 9 223.00 | 4 946.00 | | 9 223.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
442 INCREASES Tangible Assets – Technical Installations, Equipment and Tools | 16 481.00 | | | 16 481.00 |
492 Total Fixed Assets (Increases) | 16 481.00 | | | 16 481.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 11 466.00 | | | 11 466.00 |
378 Amount of deductible VAT on goods and services | 12 056.00 | | | 12 056.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 3.00 | | | 3.00 |
