| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 40 000.00 | | 40 000.00 | 40 000.00 |
028 Tangible Assets | 5 000.00 | 5 000.00 | | 5 000.00 |
040 Financial Assets | 4 356.00 | | 4 356.00 | 4 356.00 |
044 Total Fixed Assets | 49 356.00 | 5 000.00 | 44 356.00 | 49 356.00 |
060 Merchandise inventory | 72 805.00 | | 72 805.00 | 72 805.00 |
064 Advances and down payments on orders | 192.00 | | 192.00 | 192.00 |
072 Receivables – Other | 189.00 | | 189.00 | 189.00 |
084 Cash | 718.00 | | 718.00 | 718.00 |
096 Total Current Assets + Prepaid Expenses | 73 904.00 | | 73 904.00 | 73 904.00 |
110 Total Assets | 123 260.00 | 5 000.00 | 118 260.00 | 123 260.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
134 Retained Earnings | | | 13 975.00 | |
136 Profit for the Year | | | -3 093.00 | |
142 Total Equity - Total I | | | 19 682.00 | |
154 Provisions for risks and charges - Total II | | | | |
156 Loans and similar debts | | | 15 376.00 | |
166 Suppliers and related accounts | | | 1 491.00 | |
169 Other debts including current accounts of partners for fiscal year N | | -163 298.00 | | |
172 Other debts | | | 81 710.00 | |
176 Total debts | | | 98 578.00 | |
180 Liabilities Total | | | 118 260.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
209 Sales of goods – Export | 209.00 | | | 209.00 |
210 Sales of goods - France | 53 440.00 | 99 213.00 | | 53 440.00 |
215 Production of goods sold - Export | 215.00 | | | 215.00 |
217 Production of services sold - Export | 217.00 | | | 217.00 |
226 Operating subsidies received | 10 620.00 | | | 10 620.00 |
230 Other income | 172.00 | 578.00 | | 172.00 |
232 Total operating income excluding VAT | 64 232.00 | 99 791.00 | | 64 232.00 |
234 Purchases of goods (including customs duties) | 28 788.00 | 54 214.00 | | 28 788.00 |
236 Inventory change (goods) | -1 383.00 | -3 595.00 | | -1 383.00 |
238 Purchases of raw materials and other supplies (including royalties | 186.00 | 188.00 | | 186.00 |
242 Other external expenses | 26 712.00 | 27 170.00 | | 26 712.00 |
244 Taxes, duties and similar payments | 2 224.00 | 950.00 | | 2 224.00 |
250 Staff compensation | 10 833.00 | 19 070.00 | | 10 833.00 |
252 Social security contributions | -35.00 | 1 005.00 | | -35.00 |
256 Provisions | | 172.00 | | |
264 Total operating expenses | 67 325.00 | 99 175.00 | | 67 325.00 |
270 Operating profit | -3 093.00 | 616.00 | | -3 093.00 |
290 Exceptional income | | 500.00 | | |
310 Profit or loss | -3 093.00 | 1 116.00 | | -3 093.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 49 356.00 | | | 49 356.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
624 DECREASES Provisions for Risks and Charges | 172.00 | | | 172.00 |
684 DECREASES in Total Provisions Statement | 172.00 | | | 172.00 |
