| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 61 000.00 | | 61 000.00 | 61 000.00 |
028 Tangible Assets | 4 000.00 | 4 000.00 | | 4 000.00 |
040 Financial Assets | 2 135.00 | | 2 135.00 | 2 135.00 |
044 Total Fixed Assets | 67 135.00 | 4 000.00 | 63 135.00 | 67 135.00 |
060 Merchandise inventory | 2 476.00 | | 2 476.00 | 2 476.00 |
072 Receivables – Other | 1 025.00 | | 1 025.00 | 1 025.00 |
084 Cash | 6 645.00 | | 6 645.00 | 6 645.00 |
096 Total Current Assets + Prepaid Expenses | 10 145.00 | | 10 145.00 | 10 145.00 |
110 Total Assets | 77 281.00 | 4 000.00 | 73 281.00 | 77 281.00 |
120 Share or Individual Capital | | | 6 000.00 | |
126 Legal Reserve | | | 600.00 | |
134 Retained Earnings | | | 15 665.00 | |
136 Profit for the Year | | | 3 420.00 | |
142 Total Equity - Total I | | | 25 685.00 | |
156 Loans and similar debts | | | 30 838.00 | |
166 Suppliers and related accounts | | | 1 622.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 5 107.00 | | |
172 Other debts | | | 15 135.00 | |
176 Total debts | | | 47 595.00 | |
180 Liabilities Total | | | 73 281.00 | |
195 Of which payables due in more than one year | | | 22 444.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 1 568.00 | 1 633.00 | | 1 568.00 |
218 Production of services sold - France | 78 889.00 | 61 370.00 | | 78 889.00 |
226 Operating subsidies received | | 7 894.00 | | |
230 Other income | | 4 801.00 | | |
232 Total operating income excluding VAT | 80 458.00 | 75 699.00 | | 80 458.00 |
234 Purchases of goods (including customs duties) | 6 334.00 | 5 774.00 | | 6 334.00 |
236 Inventory change (goods) | -392.00 | -319.00 | | -392.00 |
238 Purchases of raw materials and other supplies (including royalties | 325.00 | 317.00 | | 325.00 |
242 Other external expenses | 17 202.00 | 14 531.00 | | 17 202.00 |
243 (including business tax) | 682.00 | | | 682.00 |
244 Taxes, duties and similar payments | 1 450.00 | 1 236.00 | | 1 450.00 |
250 Staff compensation | 40 395.00 | 36 128.00 | | 40 395.00 |
252 Social security contributions | 10 000.00 | 6 854.00 | | 10 000.00 |
254 Depreciation and amortization | 382.00 | 1 334.00 | | 382.00 |
262 Other expenses | 212.00 | 1.00 | | 212.00 |
264 Total operating expenses | 75 908.00 | 65 854.00 | | 75 908.00 |
270 Operating profit | 4 550.00 | 9 845.00 | | 4 550.00 |
280 Financial income | 1.00 | | | 1.00 |
294 Financial expenses | 526.00 | 635.00 | | 526.00 |
306 Income tax's | 604.00 | 197.00 | | 604.00 |
310 Profit or loss | 3 420.00 | 9 013.00 | | 3 420.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 67 135.00 | | | 67 135.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 16 091.00 | | | 16 091.00 |
378 Amount of deductible VAT on goods and services | 3 021.00 | | | 3 021.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 2.00 | | | 2.00 |
