| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
014 Intangible Assets - Other | 2 965.00 | 2 089.00 | 876.00 | 2 965.00 |
028 Tangible Assets | 23 260.00 | 9 275.00 | 13 984.00 | 23 260.00 |
040 Financial Assets | 60 164.00 | | 60 164.00 | 60 164.00 |
044 Total Fixed Assets | 86 389.00 | 11 364.00 | 75 025.00 | 86 389.00 |
050 Raw materials, supplies, in progress | 3 984.00 | | 3 984.00 | 3 984.00 |
068 Receivables – Trade and related accounts | 12 321.00 | | 12 321.00 | 12 321.00 |
072 Receivables – Other | 1 735.00 | | 1 735.00 | 1 735.00 |
084 Cash | 16 921.00 | | 16 921.00 | 16 921.00 |
092 Prepaid expenses | 542.00 | | 542.00 | 542.00 |
096 Total Current Assets + Prepaid Expenses | 35 503.00 | | 35 503.00 | 35 503.00 |
110 Total Assets | 121 892.00 | 11 364.00 | 110 528.00 | 121 892.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
132 Other Reserves | | | 97 926.00 | |
134 Retained Earnings | | | -24 438.00 | |
136 Profit for the Year | | | 8 579.00 | |
142 Total Equity - Total I | | | 90 866.00 | |
164 Advances and down payments received on current orders | | | 6 700.00 | |
166 Suppliers and related accounts | | | 7 174.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 961.00 | | |
172 Other debts | | | 5 588.00 | |
174 Prepaid income | | | 200.00 | |
176 Total debts | | | 19 662.00 | |
180 Liabilities Total | | | 110 528.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 1 481.00 | |
184 Selling price excluding VAT of fixed assets sold during the financial year | | | 4 000.00 | |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
412 INCREASES Intangible assets – Other Fixed Assets | 898.00 | | | 898.00 |
472 INCREASES Tangible Assets – Tangible Assets – Other Tangible Assets | 583.00 | | | 583.00 |
490 Total Fixed Assets (Gross Value) | 87 500.00 | | | 87 500.00 |
492 Total Fixed Assets (Increases) | 1 481.00 | | | 1 481.00 |
494 Total Fixed Assets (Decreases) | 2 593.00 | | | 2 593.00 |
582 Total Capital Gains, Capital Losses (Residual Value) | 307.00 | | | 307.00 |
584 Total Capital Gains, Capital Losses (Sale Price) | 4 000.00 | | | 4 000.00 |
596 Total Fixed Assets – Depreciation – Capital Gains, Capital Losses (Short Term) | 3 693.00 | | | 3 693.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 19 236.00 | | | 19 236.00 |
378 Amount of deductible VAT on goods and services | 22 374.00 | | | 22 374.00 |