| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
014 Intangible Assets - Other | 1 600.00 | 1 600.00 | | 1 600.00 |
028 Tangible Assets | 1 336.00 | 1 330.00 | 5.00 | 1 336.00 |
040 Financial Assets | 547.00 | | 547.00 | 547.00 |
044 Total Fixed Assets | 3 484.00 | 2 930.00 | 553.00 | 3 484.00 |
050 Raw materials, supplies, in progress | 36 500.00 | | 36 500.00 | 36 500.00 |
060 Merchandise inventory | 500.00 | | 500.00 | 500.00 |
068 Receivables – Trade and related accounts | 10 376.00 | | 10 376.00 | 10 376.00 |
084 Cash | 4 696.00 | | 4 696.00 | 4 696.00 |
092 Prepaid expenses | 5 500.00 | | 5 500.00 | 5 500.00 |
096 Total Current Assets + Prepaid Expenses | 57 574.00 | | 57 574.00 | 57 574.00 |
110 Total Assets | 61 058.00 | 2 930.00 | 58 127.00 | 61 058.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
134 Retained Earnings | | | 45 644.00 | |
136 Profit for the Year | | | 142.00 | |
142 Total Equity - Total I | | | 54 587.00 | |
166 Suppliers and related accounts | | | 2 047.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 608.00 | | |
172 Other debts | | | 1 493.00 | |
176 Total debts | | | 3 540.00 | |
180 Liabilities Total | | | 58 127.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 3 702.00 | | | 3 702.00 |
214 Production of goods sold - France | 63 036.00 | | | 63 036.00 |
215 Production of goods sold - Export | 3 041.00 | | | 3 041.00 |
217 Production of services sold - Export | 55.00 | | | 55.00 |
218 Production of services sold - France | 18 899.00 | | | 18 899.00 |
222 Inventory production | -715.00 | | | -715.00 |
230 Other income | 2 200.00 | | | 2 200.00 |
232 Total operating income excluding VAT | 87 123.00 | | | 87 123.00 |
238 Purchases of raw materials and other supplies (including royalties | 8 771.00 | | | 8 771.00 |
240 Inventory changes (raw materials and supplies) | 572.00 | | | 572.00 |
242 Other external expenses | 31 364.00 | | | 31 364.00 |
243 (including business tax) | 621.00 | | | 621.00 |
244 Taxes, duties and similar payments | 621.00 | | | 621.00 |
250 Staff compensation | 45 648.00 | | | 45 648.00 |
262 Other expenses | 7.00 | | | 7.00 |
264 Total operating expenses | 86 983.00 | | | 86 983.00 |
270 Operating profit | 139.00 | | | 139.00 |
280 Financial income | 2.00 | | | 2.00 |
310 Profit or loss | 142.00 | | | 142.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 3 484.00 | | | 3 484.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 15 625.00 | | | 15 625.00 |
378 Amount of deductible VAT on goods and services | 6 284.00 | | | 6 284.00 |
