| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
028 Tangible Assets | 1 500.00 | 1 500.00 | | 1 500.00 |
040 Financial Assets | 2 243.00 | | 2 243.00 | 2 243.00 |
044 Total Fixed Assets | 3 743.00 | 1 500.00 | 2 243.00 | 3 743.00 |
050 Raw materials, supplies, in progress | 9 655.00 | | 9 655.00 | 9 655.00 |
084 Cash | 723.00 | | 723.00 | 723.00 |
096 Total Current Assets + Prepaid Expenses | 10 378.00 | | 10 378.00 | 10 378.00 |
110 Total Assets | 14 120.00 | 1 500.00 | 12 620.00 | 14 120.00 |
120 Share or Individual Capital | | | 200.00 | |
134 Retained Earnings | | | -7 673.00 | |
136 Profit for the Year | | | -6 438.00 | |
142 Total Equity - Total I | | | -13 911.00 | |
166 Suppliers and related accounts | | | 2 233.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 22 274.00 | | |
172 Other debts | | | 24 298.00 | |
176 Total debts | | | 26 531.00 | |
180 Liabilities Total | | | 12 620.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 28 044.00 | | | 28 044.00 |
218 Production of services sold - France | | 27 200.00 | | |
226 Operating subsidies received | 2 200.00 | 2 186.00 | | 2 200.00 |
230 Other income | 1.00 | | | 1.00 |
232 Total operating income excluding VAT | 30 245.00 | 29 387.00 | | 30 245.00 |
238 Purchases of raw materials and other supplies (including royalties | 13 615.00 | 14 095.00 | | 13 615.00 |
240 Inventory changes (raw materials and supplies) | -3 212.00 | -6 436.00 | | -3 212.00 |
242 Other external expenses | 15 795.00 | 18 902.00 | | 15 795.00 |
243 (including business tax) | 717.00 | | | 717.00 |
244 Taxes, duties and similar payments | 978.00 | 558.00 | | 978.00 |
250 Staff compensation | 7 333.00 | 7 288.00 | | 7 333.00 |
252 Social security contributions | 2 179.00 | 691.00 | | 2 179.00 |
254 Depreciation and amortization | | 1 500.00 | | |
262 Other expenses | 1.00 | 25.00 | | 1.00 |
264 Total operating expenses | 36 683.00 | 36 623.00 | | 36 683.00 |
270 Operating profit | -6 438.00 | -7 236.00 | | -6 438.00 |
310 Profit or loss | -6 438.00 | -7 236.00 | | -6 438.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
484 DECREASES Financial Assets | 26.00 | | | 26.00 |
490 Total Fixed Assets (Gross Value) | 3 769.00 | | | 3 769.00 |
494 Total Fixed Assets (Decreases) | 26.00 | | | 26.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 5 609.00 | | | 5 609.00 |
378 Amount of deductible VAT on goods and services | 3 249.00 | | | 3 249.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
