| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 69 000.00 | | 69 000.00 | 69 000.00 |
028 Tangible Assets | 13 415.00 | 11 168.00 | 2 247.00 | 13 415.00 |
040 Financial Assets | 1 150.00 | | 1 150.00 | 1 150.00 |
044 Total Fixed Assets | 83 565.00 | 11 168.00 | 72 397.00 | 83 565.00 |
050 Raw materials, supplies, in progress | 5 209.00 | | 5 209.00 | 5 209.00 |
060 Merchandise inventory | 2 794.00 | | 2 794.00 | 2 794.00 |
072 Receivables – Other | 484.00 | | 484.00 | 484.00 |
084 Cash | 2 202.00 | | 2 202.00 | 2 202.00 |
092 Prepaid expenses | 95.00 | | 95.00 | 95.00 |
096 Total Current Assets + Prepaid Expenses | 10 784.00 | | 10 784.00 | 10 784.00 |
110 Total Assets | 94 349.00 | 11 168.00 | 83 181.00 | 94 349.00 |
120 Share or Individual Capital | | | 5 000.00 | |
126 Legal Reserve | | | 500.00 | |
134 Retained Earnings | | | 32 471.00 | |
136 Profit for the Year | | | -2 896.00 | |
142 Total Equity - Total I | | | 35 074.00 | |
156 Loans and similar debts | | | 26 569.00 | |
166 Suppliers and related accounts | | | 2 082.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 9 985.00 | | |
172 Other debts | | | 19 456.00 | |
176 Total debts | | | 48 107.00 | |
180 Liabilities Total | | | 83 181.00 | |
195 Of which payables due in more than one year | | | 11 214.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 6 760.00 | 8 318.00 | | 6 760.00 |
218 Production of services sold - France | 103 884.00 | 99 812.00 | | 103 884.00 |
226 Operating subsidies received | 1 000.00 | | | 1 000.00 |
230 Other income | 1.00 | 1 378.00 | | 1.00 |
232 Total operating income excluding VAT | 111 646.00 | 109 508.00 | | 111 646.00 |
234 Purchases of goods (including customs duties) | 3 082.00 | 5 328.00 | | 3 082.00 |
236 Inventory change (goods) | -287.00 | 173.00 | | -287.00 |
238 Purchases of raw materials and other supplies (including royalties | 6 220.00 | 6 456.00 | | 6 220.00 |
240 Inventory changes (raw materials and supplies) | -1 499.00 | 472.00 | | -1 499.00 |
242 Other external expenses | 27 116.00 | 27 295.00 | | 27 116.00 |
243 (including business tax) | 937.00 | | | 937.00 |
244 Taxes, duties and similar payments | 1 433.00 | 1 187.00 | | 1 433.00 |
250 Staff compensation | 70 470.00 | 62 778.00 | | 70 470.00 |
252 Social security contributions | 5 754.00 | 4 941.00 | | 5 754.00 |
254 Depreciation and amortization | 814.00 | 1 305.00 | | 814.00 |
262 Other expenses | 218.00 | 120.00 | | 218.00 |
264 Total operating expenses | 113 320.00 | 110 055.00 | | 113 320.00 |
270 Operating profit | -1 674.00 | -547.00 | | -1 674.00 |
280 Financial income | 1.00 | 1.00 | | 1.00 |
294 Financial expenses | 1 223.00 | 1 405.00 | | 1 223.00 |
306 Income tax's | | -400.00 | | |
310 Profit or loss | -2 896.00 | -1 551.00 | | -2 896.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 83 565.00 | | | 83 565.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 22 129.00 | | | 22 129.00 |
378 Amount of deductible VAT on goods and services | 4 451.00 | | | 4 451.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
