| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 39 700.00 | | 39 700.00 | 39 700.00 |
028 Tangible Assets | 8 633.00 | 7 401.00 | 1 232.00 | 8 633.00 |
040 Financial Assets | 900.00 | | 900.00 | 900.00 |
044 Total Fixed Assets | 49 233.00 | 7 401.00 | 41 832.00 | 49 233.00 |
060 Merchandise inventory | 19 312.00 | | 19 312.00 | 19 312.00 |
064 Advances and down payments on orders | 47.00 | | 47.00 | 47.00 |
068 Receivables – Trade and related accounts | 5 410.00 | | 5 410.00 | 5 410.00 |
072 Receivables – Other | 1 013.00 | | 1 013.00 | 1 013.00 |
084 Cash | 12 063.00 | | 12 063.00 | 12 063.00 |
096 Total Current Assets + Prepaid Expenses | 37 845.00 | | 37 845.00 | 37 845.00 |
110 Total Assets | 87 078.00 | 7 401.00 | 79 677.00 | 87 078.00 |
120 Share or Individual Capital | | | 1 000.00 | |
126 Legal Reserve | | | 100.00 | |
134 Retained Earnings | | | 5 057.00 | |
136 Profit for the Year | | | 4 385.00 | |
142 Total Equity - Total I | | | 10 542.00 | |
156 Loans and similar debts | | | 24 233.00 | |
166 Suppliers and related accounts | | | 11 343.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 29 942.00 | | |
172 Other debts | | | 33 559.00 | |
176 Total debts | | | 69 135.00 | |
180 Liabilities Total | | | 79 677.00 | |
193 Of which financial assets due in less than one year | | | 900.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 114 327.00 | 109 477.00 | | 114 327.00 |
230 Other income | 570.00 | 3.00 | | 570.00 |
232 Total operating income excluding VAT | 114 897.00 | 109 481.00 | | 114 897.00 |
234 Purchases of goods (including customs duties) | 44 187.00 | 45 936.00 | | 44 187.00 |
236 Inventory change (goods) | 2 851.00 | -2 014.00 | | 2 851.00 |
238 Purchases of raw materials and other supplies (including royalties | 2 586.00 | 3 049.00 | | 2 586.00 |
242 Other external expenses | 24 096.00 | 23 623.00 | | 24 096.00 |
243 (including business tax) | 1 014.00 | | | 1 014.00 |
244 Taxes, duties and similar payments | 1 597.00 | 2 584.00 | | 1 597.00 |
250 Staff compensation | 21 540.00 | 21 002.00 | | 21 540.00 |
252 Social security contributions | 9 488.00 | 9 349.00 | | 9 488.00 |
254 Depreciation and amortization | 2 878.00 | 1 178.00 | | 2 878.00 |
262 Other expenses | 8.00 | 241.00 | | 8.00 |
264 Total operating expenses | 109 231.00 | 104 947.00 | | 109 231.00 |
270 Operating profit | 5 666.00 | 4 534.00 | | 5 666.00 |
294 Financial expenses | 425.00 | 741.00 | | 425.00 |
300 Exceptional expenses | 70.00 | 12.00 | | 70.00 |
306 Income tax's | 786.00 | 567.00 | | 786.00 |
310 Profit or loss | 4 385.00 | 3 214.00 | | 4 385.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 49 233.00 | | | 49 233.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 9 515.00 | | | 9 515.00 |
378 Amount of deductible VAT on goods and services | 2 096.00 | | | 2 096.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
