| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 95 067.00 | | 95 067.00 | 95 067.00 |
028 Tangible Assets | 63 481.00 | 55 161.00 | 8 320.00 | 63 481.00 |
040 Financial Assets | 3 891.00 | | 3 891.00 | 3 891.00 |
044 Total Fixed Assets | 162 440.00 | 55 161.00 | 107 279.00 | 162 440.00 |
050 Raw materials, supplies, in progress | 4 205.00 | | 4 205.00 | 4 205.00 |
072 Receivables – Other | 66.00 | | 66.00 | 66.00 |
084 Cash | 695.00 | | 695.00 | 695.00 |
096 Total Current Assets + Prepaid Expenses | 4 966.00 | | 4 966.00 | 4 966.00 |
110 Total Assets | 167 406.00 | 55 161.00 | 112 245.00 | 167 406.00 |
120 Share or Individual Capital | | | 7 622.00 | |
126 Legal Reserve | | | 762.00 | |
130 Regulated Reserves | | | 109.00 | |
132 Other Reserves | | | 55 251.00 | |
134 Retained Earnings | | | -51 879.00 | |
136 Profit for the Year | | | -7 447.00 | |
142 Total Equity - Total I | | | 4 419.00 | |
154 Provisions for risks and charges - Total II | | | 437.00 | |
156 Loans and similar debts | | | 11 472.00 | |
166 Suppliers and related accounts | | | 6 011.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 70 193.00 | | |
172 Other debts | | | 89 906.00 | |
176 Total debts | | | 107 389.00 | |
180 Liabilities Total | | | 112 245.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 65 697.00 | | | 65 697.00 |
226 Operating subsidies received | 7 389.00 | | | 7 389.00 |
230 Other income | 369.00 | | | 369.00 |
232 Total operating income excluding VAT | 73 456.00 | | | 73 456.00 |
238 Purchases of raw materials and other supplies (including royalties | 13.00 | | | 13.00 |
242 Other external expenses | 49 890.00 | | | 49 890.00 |
243 (including business tax) | -1 142.00 | | | -1 142.00 |
244 Taxes, duties and similar payments | 4 165.00 | | | 4 165.00 |
250 Staff compensation | 23 009.00 | | | 23 009.00 |
252 Social security contributions | 19 971.00 | | | 19 971.00 |
254 Depreciation and amortization | 2 172.00 | | | 2 172.00 |
256 Provisions | 437.00 | | | 437.00 |
262 Other expenses | 9.00 | | | 9.00 |
264 Total operating expenses | 99 666.00 | | | 99 666.00 |
270 Operating profit | -26 210.00 | | | -26 210.00 |
290 Exceptional income | 20 000.00 | | | 20 000.00 |
294 Financial expenses | 1 237.00 | | | 1 237.00 |
310 Profit or loss | -7 447.00 | | | -7 447.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 162 440.00 | | | 162 440.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 13 139.00 | | | 13 139.00 |
378 Amount of deductible VAT on goods and services | 3 977.00 | | | 3 977.00 |
622 INCREASES Provisions for risks and charges | 437.00 | | | 437.00 |
624 DECREASES Provisions for Risks and Charges | 361.00 | | | 361.00 |
682 INCREASES Total Statement of Provisions | 437.00 | | | 437.00 |
684 DECREASES in Total Provisions Statement | 361.00 | | | 361.00 |
