| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 7 537.00 | | 7 537.00 | 7 537.00 |
014 Intangible Assets - Other | 10 647.00 | 1 500.00 | 9 147.00 | 10 647.00 |
028 Tangible Assets | 29 383.00 | 29 383.00 | | 29 383.00 |
040 Financial Assets | 133.00 | | 133.00 | 133.00 |
044 Total Fixed Assets | 47 700.00 | 30 883.00 | 16 817.00 | 47 700.00 |
050 Raw materials, supplies, in progress | 710.00 | | 710.00 | 710.00 |
060 Merchandise inventory | 2 987.00 | | 2 987.00 | 2 987.00 |
068 Receivables – Trade and related accounts | 503.00 | | 503.00 | 503.00 |
072 Receivables – Other | 1 722.00 | | 1 722.00 | 1 722.00 |
084 Cash | 22 170.00 | | 22 170.00 | 22 170.00 |
096 Total Current Assets + Prepaid Expenses | 28 093.00 | | 28 093.00 | 28 093.00 |
110 Total Assets | 75 793.00 | 30 883.00 | 44 910.00 | 75 793.00 |
120 Share or Individual Capital | | | 7 622.00 | |
134 Retained Earnings | | | 57 503.00 | |
136 Profit for the Year | | | -29 613.00 | |
142 Total Equity - Total I | | | 35 513.00 | |
156 Loans and similar debts | | | 84.00 | |
166 Suppliers and related accounts | | | 5 015.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 3 502.00 | | |
172 Other debts | | | 4 299.00 | |
176 Total debts | | | 9 397.00 | |
180 Liabilities Total | | | 44 910.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 9 614.00 | | | 9 614.00 |
218 Production of services sold - France | 31 836.00 | | | 31 836.00 |
230 Other income | 10.00 | | | 10.00 |
232 Total operating income excluding VAT | 41 460.00 | | | 41 460.00 |
234 Purchases of goods (including customs duties) | 5 828.00 | | | 5 828.00 |
236 Inventory change (goods) | 5 343.00 | | | 5 343.00 |
238 Purchases of raw materials and other supplies (including royalties | 1 904.00 | | | 1 904.00 |
240 Inventory changes (raw materials and supplies) | 2 724.00 | | | 2 724.00 |
242 Other external expenses | 18 365.00 | | | 18 365.00 |
243 (including business tax) | 1 236.00 | | | 1 236.00 |
244 Taxes, duties and similar payments | 1 358.00 | | | 1 358.00 |
250 Staff compensation | 25 268.00 | | | 25 268.00 |
252 Social security contributions | 6 566.00 | | | 6 566.00 |
262 Other expenses | 341.00 | | | 341.00 |
264 Total operating expenses | 67 697.00 | | | 67 697.00 |
270 Operating profit | -26 237.00 | | | -26 237.00 |
294 Financial expenses | 3 376.00 | | | 3 376.00 |
310 Profit or loss | -29 613.00 | | | -29 613.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 47 700.00 | | | 47 700.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 8 290.00 | | | 8 290.00 |
378 Amount of deductible VAT on goods and services | 3 762.00 | | | 3 762.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
