| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 39 000.00 | | 39 000.00 | 39 000.00 |
014 Intangible Assets - Other | 690.00 | 690.00 | | 690.00 |
028 Tangible Assets | 40 978.00 | 31 554.00 | 9 424.00 | 40 978.00 |
044 Total Fixed Assets | 80 668.00 | 32 244.00 | 48 424.00 | 80 668.00 |
050 Raw materials, supplies, in progress | 575.00 | | 575.00 | 575.00 |
068 Receivables – Trade and related accounts | 973.00 | | 973.00 | 973.00 |
072 Receivables – Other | 331.00 | | 331.00 | 331.00 |
084 Cash | 5 380.00 | | 5 380.00 | 5 380.00 |
092 Prepaid expenses | 256.00 | | 256.00 | 256.00 |
096 Total Current Assets + Prepaid Expenses | 7 516.00 | | 7 516.00 | 7 516.00 |
110 Total Assets | 88 183.00 | 32 244.00 | 55 940.00 | 88 183.00 |
120 Share or Individual Capital | | | 2 000.00 | |
126 Legal Reserve | | | 200.00 | |
132 Other Reserves | | | 36 449.00 | |
134 Retained Earnings | | | -25 972.00 | |
136 Profit for the Year | | | -3 008.00 | |
142 Total Equity - Total I | | | 9 669.00 | |
156 Loans and similar debts | | | 6 798.00 | |
166 Suppliers and related accounts | | | 6.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 32 241.00 | | |
172 Other debts | | | 39 467.00 | |
176 Total debts | | | 46 270.00 | |
180 Liabilities Total | | | 55 940.00 | |
195 Of which payables due in more than one year | | | 2 931.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 31 918.00 | 28 118.00 | | 31 918.00 |
230 Other income | 353.00 | | | 353.00 |
232 Total operating income excluding VAT | 32 271.00 | 28 118.00 | | 32 271.00 |
238 Purchases of raw materials and other supplies (including royalties | 4 813.00 | 4 327.00 | | 4 813.00 |
240 Inventory changes (raw materials and supplies) | -385.00 | 40.00 | | -385.00 |
242 Other external expenses | 9 289.00 | 11 286.00 | | 9 289.00 |
243 (including business tax) | 589.00 | | | 589.00 |
244 Taxes, duties and similar payments | 589.00 | 579.00 | | 589.00 |
250 Staff compensation | 6 600.00 | 6 600.00 | | 6 600.00 |
252 Social security contributions | 8 663.00 | 4 591.00 | | 8 663.00 |
254 Depreciation and amortization | 5 603.00 | 5 603.00 | | 5 603.00 |
262 Other expenses | | -22.00 | | |
264 Total operating expenses | 35 172.00 | 33 003.00 | | 35 172.00 |
270 Operating profit | -2 901.00 | -4 885.00 | | -2 901.00 |
294 Financial expenses | 106.00 | 152.00 | | 106.00 |
310 Profit or loss | -3 008.00 | -5 037.00 | | -3 008.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 80 668.00 | | | 80 668.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 3 251.00 | | | 3 251.00 |
378 Amount of deductible VAT on goods and services | 2 461.00 | | | 2 461.00 |
