| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
028 Tangible Assets | 17 398.00 | 13 790.00 | 3 607.00 | 17 398.00 |
040 Financial Assets | 9 508.00 | | 9 508.00 | 9 508.00 |
044 Total Fixed Assets | 26 906.00 | 13 790.00 | 13 115.00 | 26 906.00 |
050 Raw materials, supplies, in progress | 3 033.00 | | 3 033.00 | 3 033.00 |
060 Merchandise inventory | 1 121.00 | | 1 121.00 | 1 121.00 |
072 Receivables – Other | 4 850.00 | | 4 850.00 | 4 850.00 |
080 Sellable securities | 80.00 | | 80.00 | 80.00 |
084 Cash | 10 477.00 | | 10 477.00 | 10 477.00 |
096 Total Current Assets + Prepaid Expenses | 19 560.00 | | 19 560.00 | 19 560.00 |
110 Total Assets | 46 466.00 | 13 790.00 | 32 676.00 | 46 466.00 |
120 Share or Individual Capital | | | 9 000.00 | |
134 Retained Earnings | | | -150.00 | |
136 Profit for the Year | | | -20 900.00 | |
142 Total Equity - Total I | | | -12 051.00 | |
156 Loans and similar debts | | | 15 000.00 | |
166 Suppliers and related accounts | | | 10 779.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 3 379.00 | | |
172 Other debts | | | 18 948.00 | |
176 Total debts | | | 44 726.00 | |
180 Liabilities Total | | | 32 676.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 83.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 144 145.00 | 208 785.00 | | 144 145.00 |
230 Other income | 2 557.00 | 224.00 | | 2 557.00 |
232 Total operating income excluding VAT | 146 702.00 | 209 010.00 | | 146 702.00 |
234 Purchases of goods (including customs duties) | 9 518.00 | 11 459.00 | | 9 518.00 |
236 Inventory change (goods) | 298.00 | -135.00 | | 298.00 |
238 Purchases of raw materials and other supplies (including royalties | 46 093.00 | 55 683.00 | | 46 093.00 |
240 Inventory changes (raw materials and supplies) | 1 180.00 | -356.00 | | 1 180.00 |
242 Other external expenses | 40 849.00 | 44 465.00 | | 40 849.00 |
243 (including business tax) | 1 111.00 | | | 1 111.00 |
244 Taxes, duties and similar payments | 1 744.00 | 2 498.00 | | 1 744.00 |
250 Staff compensation | 47 510.00 | 75 818.00 | | 47 510.00 |
252 Social security contributions | 8 153.00 | 14 500.00 | | 8 153.00 |
254 Depreciation and amortization | 1 587.00 | 1 617.00 | | 1 587.00 |
262 Other expenses | 77.00 | 615.00 | | 77.00 |
264 Total operating expenses | 157 010.00 | 206 164.00 | | 157 010.00 |
270 Operating profit | -10 308.00 | 2 845.00 | | -10 308.00 |
280 Financial income | 1.00 | 1.00 | | 1.00 |
294 Financial expenses | 293.00 | 33.00 | | 293.00 |
300 Exceptional expenses | 10 300.00 | 1 191.00 | | 10 300.00 |
306 Income tax's | | 422.00 | | |
310 Profit or loss | -20 900.00 | 1 200.00 | | -20 900.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
482 INCREASES Financial Assets | 83.00 | | | 83.00 |
490 Total Fixed Assets (Gross Value) | 26 823.00 | | | 26 823.00 |
492 Total Fixed Assets (Increases) | 83.00 | | | 83.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 14 415.00 | | | 14 415.00 |
378 Amount of deductible VAT on goods and services | 6 721.00 | | | 6 721.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 2.00 | | | 2.00 |
