| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
028 Tangible Assets | 30 667.00 | 18 942.00 | 11 725.00 | 30 667.00 |
040 Financial Assets | 2 450.00 | | 2 450.00 | 2 450.00 |
044 Total Fixed Assets | 33 117.00 | 18 942.00 | 14 175.00 | 33 117.00 |
060 Merchandise inventory | 15 655.00 | | 15 655.00 | 15 655.00 |
068 Receivables – Trade and related accounts | 594.00 | | 594.00 | 594.00 |
084 Cash | 42 945.00 | | 42 945.00 | 42 945.00 |
096 Total Current Assets + Prepaid Expenses | 59 194.00 | | 59 194.00 | 59 194.00 |
110 Total Assets | 92 311.00 | 18 942.00 | 73 369.00 | 92 311.00 |
120 Share or Individual Capital | | | 2 000.00 | |
126 Legal Reserve | | | 200.00 | |
132 Other Reserves | | | 17 492.00 | |
136 Profit for the Year | | | 12 878.00 | |
142 Total Equity - Total I | | | 32 570.00 | |
156 Loans and similar debts | | | 19 000.00 | |
166 Suppliers and related accounts | | | 4 018.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 4 950.00 | | |
172 Other debts | | | 17 781.00 | |
176 Total debts | | | 40 798.00 | |
180 Liabilities Total | | | 73 369.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 2 150.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 110 755.00 | 83 460.00 | | 110 755.00 |
226 Operating subsidies received | 16 444.00 | 9 402.00 | | 16 444.00 |
230 Other income | 4 422.00 | 2 278.00 | | 4 422.00 |
232 Total operating income excluding VAT | 131 621.00 | 95 140.00 | | 131 621.00 |
234 Purchases of goods (including customs duties) | 41 238.00 | 25 591.00 | | 41 238.00 |
236 Inventory change (goods) | -1 190.00 | 1 038.00 | | -1 190.00 |
242 Other external expenses | 43 472.00 | 39 472.00 | | 43 472.00 |
243 (including business tax) | 650.00 | | | 650.00 |
244 Taxes, duties and similar payments | 788.00 | 649.00 | | 788.00 |
250 Staff compensation | 27 145.00 | 15 913.00 | | 27 145.00 |
252 Social security contributions | 3 909.00 | 5 386.00 | | 3 909.00 |
254 Depreciation and amortization | 3 383.00 | 2 759.00 | | 3 383.00 |
262 Other expenses | 1.00 | 1.00 | | 1.00 |
264 Total operating expenses | 118 745.00 | 90 809.00 | | 118 745.00 |
270 Operating profit | 12 875.00 | 4 331.00 | | 12 875.00 |
280 Financial income | 15.00 | | | 15.00 |
290 Exceptional income | 69.00 | | | 69.00 |
294 Financial expenses | 81.00 | 9.00 | | 81.00 |
306 Income tax's | | 179.00 | | |
310 Profit or loss | 12 878.00 | 4 143.00 | | 12 878.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
482 INCREASES Financial Assets | 2 150.00 | | | 2 150.00 |
490 Total Fixed Assets (Gross Value) | 30 967.00 | | | 30 967.00 |
492 Total Fixed Assets (Increases) | 2 150.00 | | | 2 150.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 22 151.00 | | | 22 151.00 |
378 Amount of deductible VAT on goods and services | 14 319.00 | | | 14 319.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 2.00 | | | 2.00 |
