| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
014 Intangible Assets - Other | 2 169.00 | 2 169.00 | | 2 169.00 |
028 Tangible Assets | 9 196.00 | 9 196.00 | | 9 196.00 |
040 Financial Assets | 740.00 | | 740.00 | 740.00 |
044 Total Fixed Assets | 12 105.00 | 11 365.00 | 740.00 | 12 105.00 |
050 Raw materials, supplies, in progress | 1 230.00 | | 1 230.00 | 1 230.00 |
060 Merchandise inventory | 640.00 | | 640.00 | 640.00 |
072 Receivables – Other | 353.00 | | 353.00 | 353.00 |
084 Cash | 22 664.00 | | 22 664.00 | 22 664.00 |
096 Total Current Assets + Prepaid Expenses | 24 887.00 | | 24 887.00 | 24 887.00 |
110 Total Assets | 36 992.00 | 11 365.00 | 25 627.00 | 36 992.00 |
120 Share or Individual Capital | | | 16 000.00 | |
134 Retained Earnings | | | -6 032.00 | |
136 Profit for the Year | | | 44.00 | |
142 Total Equity - Total I | | | 10 013.00 | |
166 Suppliers and related accounts | | | 12 960.00 | |
172 Other debts | | | 2 654.00 | |
176 Total debts | | | 15 614.00 | |
180 Liabilities Total | | | 25 627.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 101.00 | | | 101.00 |
218 Production of services sold - France | 34 342.00 | | | 34 342.00 |
230 Other income | 17.00 | | | 17.00 |
232 Total operating income excluding VAT | 34 460.00 | | | 34 460.00 |
234 Purchases of goods (including customs duties) | 417.00 | | | 417.00 |
236 Inventory change (goods) | 20.00 | | | 20.00 |
238 Purchases of raw materials and other supplies (including royalties | 6 056.00 | | | 6 056.00 |
240 Inventory changes (raw materials and supplies) | 30.00 | | | 30.00 |
242 Other external expenses | 15 766.00 | | | 15 766.00 |
243 (including business tax) | 625.00 | | | 625.00 |
244 Taxes, duties and similar payments | 763.00 | | | 763.00 |
250 Staff compensation | 10 720.00 | | | 10 720.00 |
252 Social security contributions | 642.00 | | | 642.00 |
264 Total operating expenses | 34 415.00 | | | 34 415.00 |
270 Operating profit | 44.00 | | | 44.00 |
310 Profit or loss | 44.00 | | | 44.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 12 105.00 | | | 12 105.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 1 915.00 | | | 1 915.00 |
378 Amount of deductible VAT on goods and services | 1 542.00 | | | 1 542.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
