| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 264 000.00 | | 264 000.00 | 264 000.00 |
028 Tangible Assets | 62 770.00 | 56 643.00 | 6 127.00 | 62 770.00 |
044 Total Fixed Assets | 326 770.00 | 56 643.00 | 270 127.00 | 326 770.00 |
050 Raw materials, supplies, in progress | 3 082.00 | | 3 082.00 | 3 082.00 |
060 Merchandise inventory | 5 761.00 | | 5 761.00 | 5 761.00 |
064 Advances and down payments on orders | 1 253.00 | | 1 253.00 | 1 253.00 |
072 Receivables – Other | 894.00 | | 894.00 | 894.00 |
084 Cash | 255 846.00 | | 255 846.00 | 255 846.00 |
092 Prepaid expenses | 39.00 | | 39.00 | 39.00 |
096 Total Current Assets + Prepaid Expenses | 266 876.00 | | 266 876.00 | 266 876.00 |
110 Total Assets | 593 647.00 | 56 643.00 | 537 004.00 | 593 647.00 |
120 Share or Individual Capital | | | 7 000.00 | |
126 Legal Reserve | | | 700.00 | |
134 Retained Earnings | | | 283 189.00 | |
136 Profit for the Year | | | 50 045.00 | |
142 Total Equity - Total I | | | 340 935.00 | |
156 Loans and similar debts | | | 84 680.00 | |
166 Suppliers and related accounts | | | 57 675.00 | |
172 Other debts | | | 53 712.00 | |
176 Total debts | | | 196 068.00 | |
180 Liabilities Total | | | 537 004.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 2 100.00 | |
184 Selling price excluding VAT of fixed assets sold during the financial year | | | 350.00 | |
195 Of which payables due in more than one year | | | 66 136.00 | |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
442 INCREASES Tangible Assets – Technical Installations, Equipment and Tools | 2 100.00 | | | 2 100.00 |
490 Total Fixed Assets (Gross Value) | 324 998.00 | | | 324 998.00 |
492 Total Fixed Assets (Increases) | 2 100.00 | | | 2 100.00 |
494 Total Fixed Assets (Decreases) | 327.00 | | | 327.00 |
582 Total Capital Gains, Capital Losses (Residual Value) | 139.00 | | | 139.00 |
584 Total Capital Gains, Capital Losses (Sale Price) | 210.00 | | | 210.00 |
596 Total Fixed Assets – Depreciation – Capital Gains, Capital Losses (Short Term) | 210.00 | | | 210.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 49 010.00 | | | 49 010.00 |
378 Amount of deductible VAT on goods and services | 36 248.00 | | | 36 248.00 |