| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
014 Intangible Assets - Other | 400.00 | 400.00 | | 400.00 |
028 Tangible Assets | 22 209.00 | 18 031.00 | 4 178.00 | 22 209.00 |
044 Total Fixed Assets | 22 609.00 | 18 431.00 | 4 178.00 | 22 609.00 |
050 Raw materials, supplies, in progress | 10 056.00 | | 10 056.00 | 10 056.00 |
072 Receivables – Other | 23 860.00 | | 23 860.00 | 23 860.00 |
084 Cash | 2 721.00 | | 2 721.00 | 2 721.00 |
096 Total Current Assets + Prepaid Expenses | 36 637.00 | | 36 637.00 | 36 637.00 |
110 Total Assets | 59 246.00 | 18 431.00 | 40 815.00 | 59 246.00 |
120 Share or Individual Capital | | | 500.00 | |
126 Legal Reserve | | | 50.00 | |
132 Other Reserves | | | 31 198.00 | |
136 Profit for the Year | | | 2 626.00 | |
142 Total Equity - Total I | | | 34 374.00 | |
156 Loans and similar debts | | | 4 473.00 | |
166 Suppliers and related accounts | | | | |
169 Other debts including current accounts of partners for fiscal year N | | 15.00 | | |
172 Other debts | | | 1 968.00 | |
176 Total debts | | | 6 441.00 | |
180 Liabilities Total | | | 40 815.00 | |
195 Of which payables due in more than one year | | | 208.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 102 534.00 | 133 587.00 | | 102 534.00 |
222 Inventory production | | -3 000.00 | | |
226 Operating subsidies received | 1 500.00 | 3 000.00 | | 1 500.00 |
230 Other income | 203.00 | 528.00 | | 203.00 |
232 Total operating income excluding VAT | 104 237.00 | 134 115.00 | | 104 237.00 |
238 Purchases of raw materials and other supplies (including royalties | 40 118.00 | 40 585.00 | | 40 118.00 |
240 Inventory changes (raw materials and supplies) | -8 010.00 | -1 501.00 | | -8 010.00 |
242 Other external expenses | 54 307.00 | 65 343.00 | | 54 307.00 |
244 Taxes, duties and similar payments | 1 803.00 | 1 837.00 | | 1 803.00 |
250 Staff compensation | 8 256.00 | 13 840.00 | | 8 256.00 |
252 Social security contributions | 1 902.00 | 6 092.00 | | 1 902.00 |
254 Depreciation and amortization | 4 800.00 | 5 000.00 | | 4 800.00 |
262 Other expenses | 5.00 | 57.00 | | 5.00 |
264 Total operating expenses | 103 180.00 | 131 252.00 | | 103 180.00 |
270 Operating profit | 1 057.00 | 2 863.00 | | 1 057.00 |
290 Exceptional income | 1 817.00 | | | 1 817.00 |
294 Financial expenses | 96.00 | 125.00 | | 96.00 |
300 Exceptional expenses | | 392.00 | | |
306 Income tax's | 152.00 | | | 152.00 |
310 Profit or loss | 2 626.00 | 2 346.00 | | 2 626.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 22 609.00 | | | 22 609.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 8 597.00 | | | 8 597.00 |
378 Amount of deductible VAT on goods and services | 11 360.00 | | | 11 360.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
