| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 38 113.00 | | 38 113.00 | 38 113.00 |
014 Intangible Assets - Other | 225.00 | | 225.00 | 225.00 |
028 Tangible Assets | 44 040.00 | 43 547.00 | 492.00 | 44 040.00 |
040 Financial Assets | 46.00 | | 46.00 | 46.00 |
044 Total Fixed Assets | 82 424.00 | 43 547.00 | 38 876.00 | 82 424.00 |
050 Raw materials, supplies, in progress | 3 927.00 | | 3 927.00 | 3 927.00 |
072 Receivables – Other | 22.00 | | 22.00 | 22.00 |
084 Cash | 42 089.00 | | 42 089.00 | 42 089.00 |
096 Total Current Assets + Prepaid Expenses | 46 038.00 | | 46 038.00 | 46 038.00 |
110 Total Assets | 128 461.00 | 43 547.00 | 84 914.00 | 128 461.00 |
120 Share or Individual Capital | | | 7 500.00 | |
126 Legal Reserve | | | 750.00 | |
132 Other Reserves | | | 61 648.00 | |
134 Retained Earnings | | | 2 302.00 | |
136 Profit for the Year | | | 7 343.00 | |
142 Total Equity - Total I | | | 79 543.00 | |
166 Suppliers and related accounts | | | 943.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 3 709.00 | | |
172 Other debts | | | 4 428.00 | |
176 Total debts | | | 5 371.00 | |
180 Liabilities Total | | | 84 914.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 3 675.00 | 5 367.00 | | 3 675.00 |
218 Production of services sold - France | 49 882.00 | 45 467.00 | | 49 882.00 |
226 Operating subsidies received | 4 848.00 | 6 358.00 | | 4 848.00 |
230 Other income | 1.00 | 107.00 | | 1.00 |
232 Total operating income excluding VAT | 58 405.00 | 57 299.00 | | 58 405.00 |
234 Purchases of goods (including customs duties) | 9 395.00 | 8 715.00 | | 9 395.00 |
240 Inventory changes (raw materials and supplies) | 519.00 | 268.00 | | 519.00 |
242 Other external expenses | 16 853.00 | 15 765.00 | | 16 853.00 |
243 (including business tax) | 798.00 | | | 798.00 |
244 Taxes, duties and similar payments | 2 852.00 | 1 158.00 | | 2 852.00 |
250 Staff compensation | 10 500.00 | 17 296.00 | | 10 500.00 |
252 Social security contributions | 10 487.00 | 5 382.00 | | 10 487.00 |
254 Depreciation and amortization | 172.00 | 233.00 | | 172.00 |
262 Other expenses | 225.00 | 180.00 | | 225.00 |
264 Total operating expenses | 51 002.00 | 48 997.00 | | 51 002.00 |
270 Operating profit | 7 403.00 | 8 301.00 | | 7 403.00 |
294 Financial expenses | 60.00 | 60.00 | | 60.00 |
310 Profit or loss | 7 343.00 | 8 241.00 | | 7 343.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 82 424.00 | | | 82 424.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 10 603.00 | | | 10 603.00 |
378 Amount of deductible VAT on goods and services | 7 215.00 | | | 7 215.00 |
