| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 133 000.00 | | 133 000.00 | 133 000.00 |
014 Intangible Assets - Other | 11 199.00 | 11 199.00 | | 11 199.00 |
028 Tangible Assets | 44 370.00 | 22 214.00 | 22 156.00 | 44 370.00 |
040 Financial Assets | 3 076.00 | | 3 076.00 | 3 076.00 |
044 Total Fixed Assets | 191 645.00 | 33 413.00 | 158 232.00 | 191 645.00 |
050 Raw materials, supplies, in progress | 2 220.00 | | 2 220.00 | 2 220.00 |
060 Merchandise inventory | 1 218.00 | | 1 218.00 | 1 218.00 |
072 Receivables – Other | 2 016.00 | | 2 016.00 | 2 016.00 |
084 Cash | 24 301.00 | | 24 301.00 | 24 301.00 |
096 Total Current Assets + Prepaid Expenses | 29 755.00 | | 29 755.00 | 29 755.00 |
110 Total Assets | 221 400.00 | 33 413.00 | 187 987.00 | 221 400.00 |
120 Share or Individual Capital | | | 5 000.00 | |
126 Legal Reserve | | | 500.00 | |
134 Retained Earnings | | | 63 333.00 | |
136 Profit for the Year | | | 32 399.00 | |
142 Total Equity - Total I | | | 101 232.00 | |
156 Loans and similar debts | | | 45 570.00 | |
166 Suppliers and related accounts | | | 15 497.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 2 790.00 | | |
172 Other debts | | | 25 688.00 | |
176 Total debts | | | 86 755.00 | |
180 Liabilities Total | | | 187 987.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 7 491.00 | 7 839.00 | | 7 491.00 |
214 Production of goods sold - France | 154 898.00 | 149 796.00 | | 154 898.00 |
232 Total operating income excluding VAT | 162 389.00 | 157 635.00 | | 162 389.00 |
234 Purchases of goods (including customs duties) | 5 185.00 | 5 415.00 | | 5 185.00 |
236 Inventory change (goods) | -98.00 | -189.00 | | -98.00 |
238 Purchases of raw materials and other supplies (including royalties | 33 536.00 | 41 575.00 | | 33 536.00 |
240 Inventory changes (raw materials and supplies) | 316.00 | -1 914.00 | | 316.00 |
242 Other external expenses | 33 890.00 | 35 845.00 | | 33 890.00 |
243 (including business tax) | 1 213.00 | | | 1 213.00 |
244 Taxes, duties and similar payments | 1 616.00 | 1 495.00 | | 1 616.00 |
250 Staff compensation | 36 464.00 | 28 962.00 | | 36 464.00 |
252 Social security contributions | 7 178.00 | 7 216.00 | | 7 178.00 |
254 Depreciation and amortization | 4 187.00 | 4 187.00 | | 4 187.00 |
264 Total operating expenses | 122 274.00 | 122 592.00 | | 122 274.00 |
270 Operating profit | 40 115.00 | 35 043.00 | | 40 115.00 |
290 Exceptional income | | 500.00 | | |
294 Financial expenses | 1 998.00 | 2 392.00 | | 1 998.00 |
300 Exceptional expenses | | 341.00 | | |
306 Income tax's | 5 718.00 | 4 726.00 | | 5 718.00 |
310 Profit or loss | 32 399.00 | 28 084.00 | | 32 399.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 191 645.00 | | | 191 645.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 9 245.00 | | | 9 245.00 |
378 Amount of deductible VAT on goods and services | 4 637.00 | | | 4 637.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
