| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
014 Intangible Assets - Other | 2 724.00 | 2 724.00 | | 2 724.00 |
028 Tangible Assets | 5 870.00 | 5 747.00 | 123.00 | 5 870.00 |
040 Financial Assets | 3 659.00 | | 3 659.00 | 3 659.00 |
044 Total Fixed Assets | 62 253.00 | 8 471.00 | 53 782.00 | 62 253.00 |
060 Merchandise inventory | 18 575.00 | | 18 575.00 | 18 575.00 |
068 Receivables – Trade and related accounts | 426.00 | | 426.00 | 426.00 |
072 Receivables – Other | 1 856.00 | | 1 856.00 | 1 856.00 |
084 Cash | 58 993.00 | | 58 993.00 | 58 993.00 |
096 Total Current Assets + Prepaid Expenses | 79 851.00 | | 79 851.00 | 79 851.00 |
110 Total Assets | 142 105.00 | 8 471.00 | 133 633.00 | 142 105.00 |
120 Share or Individual Capital | | | 3 000.00 | |
134 Retained Earnings | | | 16 615.00 | |
136 Profit for the Year | | | 28 583.00 | |
142 Total Equity - Total I | | | 48 199.00 | |
166 Suppliers and related accounts | | | 39 459.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 30 031.00 | | |
172 Other debts | | | 45 974.00 | |
176 Total debts | | | 85 434.00 | |
180 Liabilities Total | | | 133 633.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 289 391.00 | | | 289 391.00 |
232 Total operating income excluding VAT | 289 391.00 | | | 289 391.00 |
234 Purchases of goods (including customs duties) | 213 184.00 | | | 213 184.00 |
236 Inventory change (goods) | -4 323.00 | | | -4 323.00 |
238 Purchases of raw materials and other supplies (including royalties | 708.00 | | | 708.00 |
242 Other external expenses | 14 266.00 | | | 14 266.00 |
243 (including business tax) | 1 285.00 | | | 1 285.00 |
244 Taxes, duties and similar payments | 1 483.00 | | | 1 483.00 |
250 Staff compensation | 29 059.00 | | | 29 059.00 |
252 Social security contributions | 1 333.00 | | | 1 333.00 |
254 Depreciation and amortization | 50.00 | | | 50.00 |
262 Other expenses | 1.00 | | | 1.00 |
264 Total operating expenses | 255 763.00 | | | 255 763.00 |
270 Operating profit | 33 627.00 | | | 33 627.00 |
306 Income tax's | 5 044.00 | | | 5 044.00 |
310 Profit or loss | 28 583.00 | | | 28 583.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 62 253.00 | | | 62 253.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 21 325.00 | | | 21 325.00 |
378 Amount of deductible VAT on goods and services | 17 010.00 | | | 17 010.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 2.00 | | | 2.00 |
