| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 19 000.00 | | 19 000.00 | 19 000.00 |
014 Intangible Assets - Other | 536.00 | 536.00 | | 536.00 |
028 Tangible Assets | 15 200.00 | 10 108.00 | 5 092.00 | 15 200.00 |
040 Financial Assets | 5 607.00 | | 5 607.00 | 5 607.00 |
044 Total Fixed Assets | 40 343.00 | 10 644.00 | 29 698.00 | 40 343.00 |
060 Merchandise inventory | 251.00 | | 251.00 | 251.00 |
072 Receivables – Other | 14 429.00 | | 14 429.00 | 14 429.00 |
084 Cash | 222.00 | | 222.00 | 222.00 |
096 Total Current Assets + Prepaid Expenses | 14 902.00 | | 14 902.00 | 14 902.00 |
110 Total Assets | 55 245.00 | 10 644.00 | 44 600.00 | 55 245.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
134 Retained Earnings | | | -70 333.00 | |
136 Profit for the Year | | | 5 006.00 | |
142 Total Equity - Total I | | | -56 527.00 | |
156 Loans and similar debts | | | 3 280.00 | |
166 Suppliers and related accounts | | | 23 660.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 62 779.00 | | |
172 Other debts | | | 74 188.00 | |
176 Total debts | | | 101 128.00 | |
180 Liabilities Total | | | 44 600.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 70.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 61 800.00 | | | 61 800.00 |
230 Other income | 141.00 | | | 141.00 |
232 Total operating income excluding VAT | 61 941.00 | | | 61 941.00 |
238 Purchases of raw materials and other supplies (including royalties | 1 470.00 | | | 1 470.00 |
242 Other external expenses | 23 748.00 | | | 23 748.00 |
243 (including business tax) | 952.00 | | | 952.00 |
244 Taxes, duties and similar payments | 1 953.00 | | | 1 953.00 |
250 Staff compensation | 27 049.00 | | | 27 049.00 |
252 Social security contributions | 2 684.00 | | | 2 684.00 |
262 Other expenses | 32.00 | | | 32.00 |
264 Total operating expenses | 56 936.00 | | | 56 936.00 |
270 Operating profit | 5 006.00 | | | 5 006.00 |
280 Financial income | 250.00 | | | 250.00 |
300 Exceptional expenses | 250.00 | | | 250.00 |
310 Profit or loss | 5 006.00 | | | 5 006.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
482 INCREASES Financial Assets | 70.00 | | | 70.00 |
490 Total Fixed Assets (Gross Value) | 40 273.00 | | | 40 273.00 |
492 Total Fixed Assets (Increases) | 70.00 | | | 70.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 12 360.00 | | | 12 360.00 |
378 Amount of deductible VAT on goods and services | 4 587.00 | | | 4 587.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 2.00 | | | 2.00 |
