| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
014 Intangible Assets - Other | 3 227.00 | 3 227.00 | | 3 227.00 |
028 Tangible Assets | 39 471.00 | 29 851.00 | 9 620.00 | 39 471.00 |
044 Total Fixed Assets | 72 698.00 | 33 078.00 | 39 620.00 | 72 698.00 |
050 Raw materials, supplies, in progress | 16 313.00 | | 16 313.00 | 16 313.00 |
060 Merchandise inventory | 1 790.00 | | 1 790.00 | 1 790.00 |
064 Advances and down payments on orders | 69.00 | | 69.00 | 69.00 |
068 Receivables – Trade and related accounts | 2 045.00 | | 2 045.00 | 2 045.00 |
072 Receivables – Other | 2 084.00 | | 2 084.00 | 2 084.00 |
084 Cash | 266.00 | | 266.00 | 266.00 |
092 Prepaid expenses | 2 000.00 | | 2 000.00 | 2 000.00 |
096 Total Current Assets + Prepaid Expenses | 24 567.00 | | 24 567.00 | 24 567.00 |
110 Total Assets | 97 265.00 | 33 078.00 | 64 187.00 | 97 265.00 |
120 Share or Individual Capital | | | 35 000.00 | |
126 Legal Reserve | | | 623.00 | |
134 Retained Earnings | | | 12 818.00 | |
136 Profit for the Year | | | 139.00 | |
142 Total Equity - Total I | | | 48 580.00 | |
156 Loans and similar debts | | | 5 294.00 | |
166 Suppliers and related accounts | | | 6 800.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 29.00 | | |
172 Other debts | | | 3 513.00 | |
176 Total debts | | | 15 608.00 | |
180 Liabilities Total | | | 64 187.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 119 306.00 | 138 951.00 | | 119 306.00 |
222 Inventory production | -900.00 | 17 213.00 | | -900.00 |
232 Total operating income excluding VAT | 118 407.00 | 156 163.00 | | 118 407.00 |
234 Purchases of goods (including customs duties) | 26 770.00 | 34 603.00 | | 26 770.00 |
236 Inventory change (goods) | 640.00 | 3 300.00 | | 640.00 |
242 Other external expenses | 31 898.00 | 34 671.00 | | 31 898.00 |
244 Taxes, duties and similar payments | 3 043.00 | 3 912.00 | | 3 043.00 |
250 Staff compensation | 27 222.00 | 50 109.00 | | 27 222.00 |
252 Social security contributions | 21 066.00 | 27 676.00 | | 21 066.00 |
254 Depreciation and amortization | 6 695.00 | 6 695.00 | | 6 695.00 |
262 Other expenses | | 5.00 | | |
264 Total operating expenses | 117 334.00 | 160 971.00 | | 117 334.00 |
270 Operating profit | 1 072.00 | -4 808.00 | | 1 072.00 |
294 Financial expenses | 140.00 | 213.00 | | 140.00 |
300 Exceptional expenses | | 17.00 | | |
306 Income tax's | 760.00 | | | 760.00 |
310 Profit or loss | 139.00 | -5 038.00 | | 139.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 72 698.00 | | | 72 698.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 16 522.00 | | | 16 522.00 |
378 Amount of deductible VAT on goods and services | 7 912.00 | | | 7 912.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
