| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
014 Intangible Assets - Other | 1 398.00 | 1 398.00 | | 1 398.00 |
028 Tangible Assets | 10 599.00 | 10 599.00 | | 10 599.00 |
044 Total Fixed Assets | 11 997.00 | 11 997.00 | | 11 997.00 |
060 Merchandise inventory | 1 147.00 | | 1 147.00 | 1 147.00 |
068 Receivables – Trade and related accounts | 1 447.00 | | 1 447.00 | 1 447.00 |
072 Receivables – Other | 5 731.00 | | 5 731.00 | 5 731.00 |
084 Cash | 10 889.00 | | 10 889.00 | 10 889.00 |
096 Total Current Assets + Prepaid Expenses | 19 214.00 | | 19 214.00 | 19 214.00 |
110 Total Assets | 31 212.00 | 11 997.00 | 19 214.00 | 31 212.00 |
120 Share or Individual Capital | | | 7 622.00 | |
134 Retained Earnings | | | -24.00 | |
136 Profit for the Year | | | 16.00 | |
142 Total Equity - Total I | | | 7 614.00 | |
164 Advances and down payments received on current orders | | | 583.00 | |
166 Suppliers and related accounts | | | 1 340.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 3 771.00 | | |
172 Other debts | | | 9 676.00 | |
176 Total debts | | | 11 600.00 | |
180 Liabilities Total | | | 19 214.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 9 258.00 | | | 9 258.00 |
214 Production of goods sold - France | -2 592.00 | | | -2 592.00 |
218 Production of services sold - France | 32 638.00 | | | 32 638.00 |
226 Operating subsidies received | 215.00 | | | 215.00 |
232 Total operating income excluding VAT | 39 518.00 | | | 39 518.00 |
236 Inventory change (goods) | 3.00 | | | 3.00 |
242 Other external expenses | 21 609.00 | | | 21 609.00 |
243 (including business tax) | 299.00 | | | 299.00 |
244 Taxes, duties and similar payments | 400.00 | | | 400.00 |
250 Staff compensation | 10 980.00 | | | 10 980.00 |
252 Social security contributions | 6 508.00 | | | 6 508.00 |
264 Total operating expenses | 39 501.00 | | | 39 501.00 |
270 Operating profit | 16.00 | | | 16.00 |
310 Profit or loss | 16.00 | | | 16.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 12 519.00 | | | 12 519.00 |
494 Total Fixed Assets (Decreases) | 521.00 | | | 521.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 3 757.00 | | | 3 757.00 |
378 Amount of deductible VAT on goods and services | 1 240.00 | | | 1 240.00 |