| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 254 200.00 | | 254 200.00 | 254 200.00 |
028 Tangible Assets | 53 644.00 | 50 487.00 | 3 157.00 | 53 644.00 |
044 Total Fixed Assets | 307 844.00 | 50 487.00 | 257 357.00 | 307 844.00 |
050 Raw materials, supplies, in progress | 866.00 | | 866.00 | 866.00 |
060 Merchandise inventory | 75.00 | | 75.00 | 75.00 |
072 Receivables – Other | 6 156.00 | | 6 156.00 | 6 156.00 |
084 Cash | 53 529.00 | | 53 529.00 | 53 529.00 |
096 Total Current Assets + Prepaid Expenses | 60 626.00 | | 60 626.00 | 60 626.00 |
110 Total Assets | 368 470.00 | 50 487.00 | 317 983.00 | 368 470.00 |
120 Share or Individual Capital | | | 1 000.00 | |
126 Legal Reserve | | | 1 000.00 | |
132 Other Reserves | | | 87 705.00 | |
134 Retained Earnings | | | 126 636.00 | |
136 Profit for the Year | | | 3 757.00 | |
142 Total Equity - Total I | | | 220 098.00 | |
166 Suppliers and related accounts | | | 15 441.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 50 204.00 | | |
172 Other debts | | | 82 444.00 | |
176 Total debts | | | 97 885.00 | |
180 Liabilities Total | | | 317 983.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 12 583.00 | | | 12 583.00 |
214 Production of goods sold - France | 185 348.00 | | | 185 348.00 |
230 Other income | 6 257.00 | | | 6 257.00 |
232 Total operating income excluding VAT | 204 188.00 | | | 204 188.00 |
234 Purchases of goods (including customs duties) | 4 677.00 | | | 4 677.00 |
236 Inventory change (goods) | 53.00 | | | 53.00 |
238 Purchases of raw materials and other supplies (including royalties | 50 351.00 | | | 50 351.00 |
240 Inventory changes (raw materials and supplies) | 621.00 | | | 621.00 |
242 Other external expenses | 34 267.00 | | | 34 267.00 |
243 (including business tax) | 1 463.00 | | | 1 463.00 |
244 Taxes, duties and similar payments | 4 390.00 | | | 4 390.00 |
250 Staff compensation | 92 635.00 | | | 92 635.00 |
252 Social security contributions | 11 076.00 | | | 11 076.00 |
254 Depreciation and amortization | 1 642.00 | | | 1 642.00 |
262 Other expenses | 55.00 | | | 55.00 |
264 Total operating expenses | 199 768.00 | | | 199 768.00 |
270 Operating profit | 4 420.00 | | | 4 420.00 |
306 Income tax's | 663.00 | | | 663.00 |
310 Profit or loss | 3 757.00 | | | 3 757.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 307 844.00 | | | 307 844.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
378 Amount of deductible VAT on goods and services | 6 687.00 | | | 6 687.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 3.00 | | | 3.00 |
