| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 79 846.00 | | 79 846.00 | 79 846.00 |
028 Tangible Assets | 49 021.00 | 48 483.00 | 538.00 | 49 021.00 |
040 Financial Assets | 2 675.00 | | 2 675.00 | 2 675.00 |
044 Total Fixed Assets | 131 543.00 | 48 483.00 | 83 059.00 | 131 543.00 |
050 Raw materials, supplies, in progress | 5 738.00 | | 5 738.00 | 5 738.00 |
060 Merchandise inventory | 1 802.00 | | 1 802.00 | 1 802.00 |
072 Receivables – Other | 4 180.00 | | 4 180.00 | 4 180.00 |
084 Cash | 100 712.00 | | 100 712.00 | 100 712.00 |
096 Total Current Assets + Prepaid Expenses | 112 432.00 | | 112 432.00 | 112 432.00 |
110 Total Assets | 243 975.00 | 48 483.00 | 195 492.00 | 243 975.00 |
120 Share or Individual Capital | | | 7 500.00 | |
126 Legal Reserve | | | 750.00 | |
134 Retained Earnings | | | 163 442.00 | |
136 Profit for the Year | | | 6 990.00 | |
142 Total Equity - Total I | | | 178 682.00 | |
166 Suppliers and related accounts | | | 1 308.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 4 202.00 | | |
172 Other debts | | | 15 501.00 | |
176 Total debts | | | 16 810.00 | |
180 Liabilities Total | | | 195 492.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 3 135.00 | | | 3 135.00 |
218 Production of services sold - France | 93 060.00 | | | 93 060.00 |
232 Total operating income excluding VAT | 96 195.00 | | | 96 195.00 |
234 Purchases of goods (including customs duties) | 3 186.00 | | | 3 186.00 |
236 Inventory change (goods) | -820.00 | | | -820.00 |
238 Purchases of raw materials and other supplies (including royalties | 1 168.00 | | | 1 168.00 |
240 Inventory changes (raw materials and supplies) | -2 316.00 | | | -2 316.00 |
242 Other external expenses | 33 263.00 | | | 33 263.00 |
243 (including business tax) | 1 483.00 | | | 1 483.00 |
244 Taxes, duties and similar payments | 2 402.00 | | | 2 402.00 |
250 Staff compensation | 43 524.00 | | | 43 524.00 |
252 Social security contributions | 11 999.00 | | | 11 999.00 |
254 Depreciation and amortization | 591.00 | | | 591.00 |
264 Total operating expenses | 92 996.00 | | | 92 996.00 |
270 Operating profit | 3 199.00 | | | 3 199.00 |
290 Exceptional income | 5 025.00 | | | 5 025.00 |
306 Income tax's | 1 234.00 | | | 1 234.00 |
310 Profit or loss | 6 990.00 | | | 6 990.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 131 543.00 | | | 131 543.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 19 239.00 | | | 19 239.00 |
378 Amount of deductible VAT on goods and services | 3 638.00 | | | 3 638.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 2.00 | | | 2.00 |
