| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
028 Tangible Assets | 444 824.00 | 84 891.00 | 359 933.00 | 444 824.00 |
040 Financial Assets | 50.00 | | 50.00 | 50.00 |
044 Total Fixed Assets | 444 874.00 | 84 891.00 | 359 983.00 | 444 874.00 |
060 Merchandise inventory | 6 320.00 | | 6 320.00 | 6 320.00 |
064 Advances and down payments on orders | | | | |
068 Receivables – Trade and related accounts | 3 019.00 | | 3 019.00 | 3 019.00 |
072 Receivables – Other | 2 253.00 | | 2 253.00 | 2 253.00 |
084 Cash | 71 704.00 | | 71 704.00 | 71 704.00 |
096 Total Current Assets + Prepaid Expenses | 83 296.00 | | 83 296.00 | 83 296.00 |
110 Total Assets | 528 170.00 | 84 891.00 | 443 278.00 | 528 170.00 |
120 Share or Individual Capital | | | 7 622.00 | |
126 Legal Reserve | | | 772.00 | |
134 Retained Earnings | | | 332 788.00 | |
136 Profit for the Year | | | 12 893.00 | |
142 Total Equity - Total I | | | 354 075.00 | |
156 Loans and similar debts | | | 6 217.00 | |
166 Suppliers and related accounts | | | 853.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 78 267.00 | | |
172 Other debts | | | 82 134.00 | |
176 Total debts | | | 89 204.00 | |
180 Liabilities Total | | | 443 278.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 12 646.00 | 35 390.00 | | 12 646.00 |
218 Production of services sold - France | 51 361.00 | 49 731.00 | | 51 361.00 |
226 Operating subsidies received | 90.00 | | | 90.00 |
230 Other income | 15 704.00 | 7 720.00 | | 15 704.00 |
232 Total operating income excluding VAT | 79 800.00 | 92 841.00 | | 79 800.00 |
234 Purchases of goods (including customs duties) | 4 087.00 | 24 726.00 | | 4 087.00 |
236 Inventory change (goods) | 1 798.00 | -438.00 | | 1 798.00 |
238 Purchases of raw materials and other supplies (including royalties | | 20.00 | | |
242 Other external expenses | 22 570.00 | 21 326.00 | | 22 570.00 |
243 (including business tax) | -9 351.00 | | | -9 351.00 |
244 Taxes, duties and similar payments | 7 711.00 | 7 451.00 | | 7 711.00 |
252 Social security contributions | 2 344.00 | 2 325.00 | | 2 344.00 |
254 Depreciation and amortization | 9 572.00 | 9 572.00 | | 9 572.00 |
256 Provisions | | 11 389.00 | | |
262 Other expenses | 16 566.00 | 7 739.00 | | 16 566.00 |
264 Total operating expenses | 64 648.00 | 84 109.00 | | 64 648.00 |
270 Operating profit | 15 152.00 | 8 732.00 | | 15 152.00 |
306 Income tax's | 2 259.00 | 1 310.00 | | 2 259.00 |
310 Profit or loss | 12 893.00 | 7 422.00 | | 12 893.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 444 874.00 | | | 444 874.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 1 635.00 | | | 1 635.00 |
378 Amount of deductible VAT on goods and services | 2 604.00 | | | 2 604.00 |
654 DECREASES in Impairment Provisions – On Trade Receivables and Related Accounts | 15 704.00 | | | 15 704.00 |
684 DECREASES in Total Provisions Statement | 15 704.00 | | | 15 704.00 |
