| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 53 357.00 | | 53 357.00 | 53 357.00 |
028 Tangible Assets | 7 384.00 | 7 384.00 | | 7 384.00 |
040 Financial Assets | 2 435.00 | | 2 435.00 | 2 435.00 |
044 Total Fixed Assets | 63 176.00 | 7 384.00 | 55 792.00 | 63 176.00 |
060 Merchandise inventory | 4 348.00 | | 4 348.00 | 4 348.00 |
064 Advances and down payments on orders | 425.00 | | 425.00 | 425.00 |
068 Receivables – Trade and related accounts | 459.00 | | 459.00 | 459.00 |
072 Receivables – Other | 4 873.00 | | 4 873.00 | 4 873.00 |
084 Cash | 47 367.00 | | 47 367.00 | 47 367.00 |
096 Total Current Assets + Prepaid Expenses | 57 473.00 | | 57 473.00 | 57 473.00 |
110 Total Assets | 120 649.00 | 7 384.00 | 113 265.00 | 120 649.00 |
120 Share or Individual Capital | | | 56 406.00 | |
126 Legal Reserve | | | 5 641.00 | |
132 Other Reserves | | | 12 602.00 | |
134 Retained Earnings | | | -701.00 | |
136 Profit for the Year | | | 19 674.00 | |
142 Total Equity - Total I | | | 93 621.00 | |
154 Provisions for risks and charges - Total II | | | 1 238.00 | |
166 Suppliers and related accounts | | | 5 056.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 45.00 | | |
172 Other debts | | | 13 350.00 | |
176 Total debts | | | 18 406.00 | |
180 Liabilities Total | | | 113 265.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 169 838.00 | 181 465.00 | | 169 838.00 |
218 Production of services sold - France | 11 850.00 | 6 329.00 | | 11 850.00 |
226 Operating subsidies received | 9 383.00 | | | 9 383.00 |
230 Other income | 9 288.00 | 1 854.00 | | 9 288.00 |
232 Total operating income excluding VAT | 200 359.00 | 189 648.00 | | 200 359.00 |
234 Purchases of goods (including customs duties) | 62 720.00 | 65 148.00 | | 62 720.00 |
236 Inventory change (goods) | 1 288.00 | -23.00 | | 1 288.00 |
242 Other external expenses | 61 388.00 | 63 271.00 | | 61 388.00 |
243 (including business tax) | 652.00 | | | 652.00 |
244 Taxes, duties and similar payments | 1 769.00 | 1 615.00 | | 1 769.00 |
250 Staff compensation | 42 380.00 | 46 090.00 | | 42 380.00 |
252 Social security contributions | 9 579.00 | 12 047.00 | | 9 579.00 |
254 Depreciation and amortization | 45.00 | 120.00 | | 45.00 |
256 Provisions | 1 238.00 | 1 609.00 | | 1 238.00 |
262 Other expenses | 280.00 | 451.00 | | 280.00 |
264 Total operating expenses | 180 686.00 | 190 329.00 | | 180 686.00 |
270 Operating profit | 19 674.00 | -681.00 | | 19 674.00 |
280 Financial income | | 32.00 | | |
300 Exceptional expenses | | 52.00 | | |
310 Profit or loss | 19 674.00 | -701.00 | | 19 674.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 63 176.00 | | | 63 176.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 20 225.00 | | | 20 225.00 |
378 Amount of deductible VAT on goods and services | 17 081.00 | | | 17 081.00 |
622 INCREASES Provisions for risks and charges | 1 238.00 | | | 1 238.00 |
624 DECREASES Provisions for Risks and Charges | 1 609.00 | | | 1 609.00 |
682 INCREASES Total Statement of Provisions | 1 238.00 | | | 1 238.00 |
684 DECREASES in Total Provisions Statement | 1 609.00 | | | 1 609.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 2.00 | | | 2.00 |
