| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 18 000.00 | | 18 000.00 | 18 000.00 |
028 Tangible Assets | 2 679.00 | 1 038.00 | 1 641.00 | 2 679.00 |
040 Financial Assets | 800.00 | | 800.00 | 800.00 |
044 Total Fixed Assets | 21 479.00 | 1 038.00 | 20 441.00 | 21 479.00 |
050 Raw materials, supplies, in progress | 2 562.00 | | 2 562.00 | 2 562.00 |
068 Receivables – Trade and related accounts | 186.00 | | 186.00 | 186.00 |
072 Receivables – Other | 14.00 | | 14.00 | 14.00 |
084 Cash | 4 904.00 | | 4 904.00 | 4 904.00 |
096 Total Current Assets + Prepaid Expenses | 7 667.00 | | 7 667.00 | 7 667.00 |
110 Total Assets | 29 147.00 | 1 038.00 | 28 108.00 | 29 147.00 |
120 Share or Individual Capital | | | 6 000.00 | |
134 Retained Earnings | | | -2 955.00 | |
136 Profit for the Year | | | 4 325.00 | |
142 Total Equity - Total I | | | 7 369.00 | |
156 Loans and similar debts | | | 18 957.00 | |
166 Suppliers and related accounts | | | 412.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 78.00 | | |
172 Other debts | | | 1 369.00 | |
176 Total debts | | | 20 739.00 | |
180 Liabilities Total | | | 28 108.00 | |
195 Of which payables due in more than one year | | | 18 957.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 28 051.00 | | | 28 051.00 |
226 Operating subsidies received | 7 123.00 | | | 7 123.00 |
230 Other income | 149.00 | | | 149.00 |
232 Total operating income excluding VAT | 35 324.00 | | | 35 324.00 |
238 Purchases of raw materials and other supplies (including royalties | 2 823.00 | | | 2 823.00 |
240 Inventory changes (raw materials and supplies) | 95.00 | | | 95.00 |
242 Other external expenses | 23 797.00 | | | 23 797.00 |
243 (including business tax) | 884.00 | | | 884.00 |
244 Taxes, duties and similar payments | 926.00 | | | 926.00 |
250 Staff compensation | 1 895.00 | | | 1 895.00 |
252 Social security contributions | 804.00 | | | 804.00 |
254 Depreciation and amortization | 335.00 | | | 335.00 |
262 Other expenses | 233.00 | | | 233.00 |
264 Total operating expenses | 30 912.00 | | | 30 912.00 |
270 Operating profit | 4 411.00 | | | 4 411.00 |
294 Financial expenses | 86.00 | | | 86.00 |
310 Profit or loss | 4 325.00 | | | 4 325.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 21 479.00 | | | 21 479.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 5 610.00 | | | 5 610.00 |
378 Amount of deductible VAT on goods and services | 2 026.00 | | | 2 026.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
