| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 19 000.00 | | 19 000.00 | 19 000.00 |
014 Intangible Assets - Other | 536.00 | 536.00 | | 536.00 |
028 Tangible Assets | 15 200.00 | 15 200.00 | | 15 200.00 |
040 Financial Assets | 5 748.00 | | 5 748.00 | 5 748.00 |
044 Total Fixed Assets | 40 484.00 | 15 736.00 | 24 748.00 | 40 484.00 |
060 Merchandise inventory | 480.00 | | 480.00 | 480.00 |
072 Receivables – Other | 11 913.00 | | 11 913.00 | 11 913.00 |
084 Cash | 3 920.00 | | 3 920.00 | 3 920.00 |
092 Prepaid expenses | 1 128.00 | | 1 128.00 | 1 128.00 |
096 Total Current Assets + Prepaid Expenses | 17 441.00 | | 17 441.00 | 17 441.00 |
110 Total Assets | 57 924.00 | 15 736.00 | 42 188.00 | 57 924.00 |
120 Share or Individual Capital | | | 8 000.00 | |
126 Legal Reserve | | | 800.00 | |
134 Retained Earnings | | | -84 532.00 | |
136 Profit for the Year | | | 6 241.00 | |
142 Total Equity - Total I | | | -69 491.00 | |
156 Loans and similar debts | | | 2 041.00 | |
166 Suppliers and related accounts | | | 25 897.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 64 114.00 | | |
172 Other debts | | | 83 741.00 | |
176 Total debts | | | 111 679.00 | |
180 Liabilities Total | | | 42 188.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 15.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 94 387.00 | | | 94 387.00 |
230 Other income | 279.00 | | | 279.00 |
232 Total operating income excluding VAT | 94 666.00 | | | 94 666.00 |
238 Purchases of raw materials and other supplies (including royalties | 3 824.00 | | | 3 824.00 |
242 Other external expenses | 19 100.00 | | | 19 100.00 |
243 (including business tax) | 1 114.00 | | | 1 114.00 |
244 Taxes, duties and similar payments | 2 052.00 | | | 2 052.00 |
250 Staff compensation | 54 489.00 | | | 54 489.00 |
252 Social security contributions | 7 448.00 | | | 7 448.00 |
262 Other expenses | 1 341.00 | | | 1 341.00 |
264 Total operating expenses | 88 254.00 | | | 88 254.00 |
270 Operating profit | 6 412.00 | | | 6 412.00 |
300 Exceptional expenses | 171.00 | | | 171.00 |
310 Profit or loss | 6 241.00 | | | 6 241.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
482 INCREASES Financial Assets | 15.00 | | | 15.00 |
490 Total Fixed Assets (Gross Value) | 40 469.00 | | | 40 469.00 |
492 Total Fixed Assets (Increases) | 15.00 | | | 15.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 18 877.00 | | | 18 877.00 |
378 Amount of deductible VAT on goods and services | 4 158.00 | | | 4 158.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 5.00 | | | 5.00 |
