| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
028 Tangible Assets | 5 809.00 | 5 730.00 | 79.00 | 5 809.00 |
040 Financial Assets | 2 190.00 | | 2 190.00 | 2 190.00 |
044 Total Fixed Assets | 37 999.00 | 5 730.00 | 32 269.00 | 37 999.00 |
064 Advances and down payments on orders | 1 281.00 | | 1 281.00 | 1 281.00 |
068 Receivables – Trade and related accounts | 1 714.00 | | 1 714.00 | 1 714.00 |
072 Receivables – Other | 1 305.00 | | 1 305.00 | 1 305.00 |
084 Cash | 2 077.00 | | 2 077.00 | 2 077.00 |
096 Total Current Assets + Prepaid Expenses | 6 378.00 | | 6 378.00 | 6 378.00 |
110 Total Assets | 44 377.00 | 5 730.00 | 38 647.00 | 44 377.00 |
120 Share or Individual Capital | | | 2 000.00 | |
134 Retained Earnings | | | -848.00 | |
136 Profit for the Year | | | 1 054.00 | |
142 Total Equity - Total I | | | 2 206.00 | |
156 Loans and similar debts | | | 11 775.00 | |
166 Suppliers and related accounts | | | 4 756.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 12 840.00 | | |
172 Other debts | | | 19 909.00 | |
176 Total debts | | | 36 441.00 | |
180 Liabilities Total | | | 38 647.00 | |
195 Of which payables due in more than one year | | | 6 453.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 39 403.00 | 46 417.00 | | 39 403.00 |
226 Operating subsidies received | 6 905.00 | | | 6 905.00 |
230 Other income | 1 801.00 | 1.00 | | 1 801.00 |
232 Total operating income excluding VAT | 48 108.00 | 46 418.00 | | 48 108.00 |
242 Other external expenses | 33 594.00 | 32 298.00 | | 33 594.00 |
243 (including business tax) | 696.00 | | | 696.00 |
244 Taxes, duties and similar payments | 1 342.00 | 2 908.00 | | 1 342.00 |
24B (including equipment leasing) | 6 261.00 | | | 6 261.00 |
250 Staff compensation | 8 000.00 | 7 500.00 | | 8 000.00 |
252 Social security contributions | 2 410.00 | 2 381.00 | | 2 410.00 |
254 Depreciation and amortization | 1 035.00 | 1 109.00 | | 1 035.00 |
262 Other expenses | 6.00 | 3.00 | | 6.00 |
264 Total operating expenses | 46 387.00 | 46 198.00 | | 46 387.00 |
270 Operating profit | 1 722.00 | 220.00 | | 1 722.00 |
290 Exceptional income | | 2 500.00 | | |
294 Financial expenses | 531.00 | 724.00 | | 531.00 |
300 Exceptional expenses | 137.00 | 600.00 | | 137.00 |
310 Profit or loss | 1 054.00 | 1 395.00 | | 1 054.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 38 524.00 | | | 38 524.00 |
494 Total Fixed Assets (Decreases) | 525.00 | | | 525.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 7 595.00 | | | 7 595.00 |
378 Amount of deductible VAT on goods and services | 3 500.00 | | | 3 500.00 |
