| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
014 Intangible Assets - Other | 1 398.00 | 1 398.00 | | 1 398.00 |
028 Tangible Assets | 12 374.00 | 10 769.00 | 1 604.00 | 12 374.00 |
044 Total Fixed Assets | 13 772.00 | 12 167.00 | 1 604.00 | 13 772.00 |
050 Raw materials, supplies, in progress | 1 902.00 | | 1 902.00 | 1 902.00 |
060 Merchandise inventory | 1 154.00 | | 1 154.00 | 1 154.00 |
068 Receivables – Trade and related accounts | 4 372.00 | | 4 372.00 | 4 372.00 |
072 Receivables – Other | 2 385.00 | | 2 385.00 | 2 385.00 |
084 Cash | 9 737.00 | | 9 737.00 | 9 737.00 |
096 Total Current Assets + Prepaid Expenses | 19 552.00 | | 19 552.00 | 19 552.00 |
110 Total Assets | 33 324.00 | 12 167.00 | 21 156.00 | 33 324.00 |
120 Share or Individual Capital | | | 7 622.00 | |
134 Retained Earnings | | | -1 002.00 | |
136 Profit for the Year | | | 72.00 | |
142 Total Equity - Total I | | | 6 691.00 | |
164 Advances and down payments received on current orders | | | 1 302.00 | |
166 Suppliers and related accounts | | | 1 504.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 4 854.00 | | |
172 Other debts | | | 11 658.00 | |
176 Total debts | | | 14 464.00 | |
180 Liabilities Total | | | 21 156.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 1 775.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 7 878.00 | | | 7 878.00 |
218 Production of services sold - France | 40 828.00 | | | 40 828.00 |
222 Inventory production | 1 030.00 | | | 1 030.00 |
226 Operating subsidies received | 6 770.00 | | | 6 770.00 |
230 Other income | 318.00 | | | 318.00 |
232 Total operating income excluding VAT | 56 825.00 | | | 56 825.00 |
236 Inventory change (goods) | -26.00 | | | -26.00 |
242 Other external expenses | 39 486.00 | | | 39 486.00 |
243 (including business tax) | 305.00 | | | 305.00 |
244 Taxes, duties and similar payments | 356.00 | | | 356.00 |
250 Staff compensation | 9 860.00 | | | 9 860.00 |
252 Social security contributions | 6 907.00 | | | 6 907.00 |
254 Depreciation and amortization | 170.00 | | | 170.00 |
264 Total operating expenses | 56 753.00 | | | 56 753.00 |
270 Operating profit | 72.00 | | | 72.00 |
310 Profit or loss | 72.00 | | | 72.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
452 INCREASES Tangible Assets – General Installations, Miscellaneous Fixtures | 1 775.00 | | | 1 775.00 |
490 Total Fixed Assets (Gross Value) | 11 997.00 | | | 11 997.00 |
492 Total Fixed Assets (Increases) | 1 775.00 | | | 1 775.00 |