| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
028 Tangible Assets | 28 301.00 | 27 543.00 | 758.00 | 28 301.00 |
040 Financial Assets | 667.00 | | 667.00 | 667.00 |
044 Total Fixed Assets | 28 968.00 | 27 543.00 | 1 425.00 | 28 968.00 |
060 Merchandise inventory | 6 400.00 | | 6 400.00 | 6 400.00 |
072 Receivables – Other | 120.00 | | 120.00 | 120.00 |
080 Sellable securities | 20.00 | | 20.00 | 20.00 |
084 Cash | 1 652.00 | | 1 652.00 | 1 652.00 |
096 Total Current Assets + Prepaid Expenses | 8 192.00 | | 8 192.00 | 8 192.00 |
110 Total Assets | 37 160.00 | 27 543.00 | 9 617.00 | 37 160.00 |
120 Share or Individual Capital | | | 8 000.00 | |
134 Retained Earnings | | | -36 887.00 | |
136 Profit for the Year | | | 6 309.00 | |
142 Total Equity - Total I | | | -22 578.00 | |
156 Loans and similar debts | | | 19.00 | |
166 Suppliers and related accounts | | | 1 316.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 28 477.00 | | |
172 Other debts | | | 30 860.00 | |
176 Total debts | | | 32 195.00 | |
180 Liabilities Total | | | 9 617.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 18.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 28 529.00 | 26 591.00 | | 28 529.00 |
226 Operating subsidies received | 7 400.00 | | | 7 400.00 |
230 Other income | | 10.00 | | |
232 Total operating income excluding VAT | 35 929.00 | 26 601.00 | | 35 929.00 |
234 Purchases of goods (including customs duties) | 6 379.00 | 5 383.00 | | 6 379.00 |
236 Inventory change (goods) | 300.00 | -2 400.00 | | 300.00 |
242 Other external expenses | 16 404.00 | 15 405.00 | | 16 404.00 |
243 (including business tax) | 876.00 | | | 876.00 |
244 Taxes, duties and similar payments | 1 983.00 | 1 284.00 | | 1 983.00 |
250 Staff compensation | 3 033.00 | 5 813.00 | | 3 033.00 |
252 Social security contributions | 1 250.00 | 2 407.00 | | 1 250.00 |
254 Depreciation and amortization | 271.00 | 341.00 | | 271.00 |
262 Other expenses | 1.00 | | | 1.00 |
264 Total operating expenses | 29 620.00 | 28 233.00 | | 29 620.00 |
270 Operating profit | 6 309.00 | -1 632.00 | | 6 309.00 |
310 Profit or loss | 6 309.00 | -1 631.00 | | 6 309.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
482 INCREASES Financial Assets | 18.00 | | | 18.00 |
490 Total Fixed Assets (Gross Value) | 28 950.00 | | | 28 950.00 |
492 Total Fixed Assets (Increases) | 18.00 | | | 18.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 5 706.00 | | | 5 706.00 |
378 Amount of deductible VAT on goods and services | 4 361.00 | | | 4 361.00 |
