| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
040 Financial Assets | 768 011.00 | | 768 011.00 | 768 011.00 |
044 Total Fixed Assets | 768 011.00 | | 768 011.00 | 768 011.00 |
068 Receivables – Trade and related accounts | 19 082.00 | | 19 082.00 | 19 082.00 |
072 Receivables – Other | 956.00 | | 956.00 | 956.00 |
084 Cash | 115 964.00 | | 115 964.00 | 115 964.00 |
092 Prepaid expenses | 479.00 | | 479.00 | 479.00 |
096 Total Current Assets + Prepaid Expenses | 136 480.00 | | 136 480.00 | 136 480.00 |
110 Total Assets | 904 492.00 | | 904 492.00 | 904 492.00 |
120 Share or Individual Capital | | | 10 000.00 | |
126 Legal Reserve | | | 1 698.00 | |
132 Other Reserves | | | 168 589.00 | |
136 Profit for the Year | | | 134 363.00 | |
140 Regulated Provisions | | | 418.00 | |
142 Total Equity - Total I | | | 315 069.00 | |
156 Loans and similar debts | | | 425 069.00 | |
166 Suppliers and related accounts | | | 3 026.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 27 833.00 | | |
172 Other debts | | | 161 328.00 | |
176 Total debts | | | 589 423.00 | |
180 Liabilities Total | | | 904 492.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 2.00 | |
195 Of which payables due in more than one year | | | 338 086.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 162 833.00 | 149 783.00 | | 162 833.00 |
226 Operating subsidies received | | 113.00 | | |
230 Other income | 3 436.00 | 359.00 | | 3 436.00 |
232 Total operating income excluding VAT | 166 270.00 | 150 255.00 | | 166 270.00 |
242 Other external expenses | 32 491.00 | 23 238.00 | | 32 491.00 |
243 (including business tax) | 477.00 | | | 477.00 |
244 Taxes, duties and similar payments | 7 127.00 | 5 676.00 | | 7 127.00 |
250 Staff compensation | 59 827.00 | 57 959.00 | | 59 827.00 |
252 Social security contributions | 21 234.00 | 20 941.00 | | 21 234.00 |
262 Other expenses | 2.00 | 5.00 | | 2.00 |
264 Total operating expenses | 120 681.00 | 107 819.00 | | 120 681.00 |
270 Operating profit | 45 589.00 | 42 436.00 | | 45 589.00 |
280 Financial income | 102 085.00 | 102 062.00 | | 102 085.00 |
290 Exceptional income | 75.00 | 6 112.00 | | 75.00 |
294 Financial expenses | 4 791.00 | 5 640.00 | | 4 791.00 |
300 Exceptional expenses | 305.00 | 155.00 | | 305.00 |
306 Income tax's | 8 290.00 | 8 481.00 | | 8 290.00 |
310 Profit or loss | 134 363.00 | 136 333.00 | | 134 363.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
482 INCREASES Financial Assets | 2.00 | | | 2.00 |
490 Total Fixed Assets (Gross Value) | 768 010.00 | | | 768 010.00 |
492 Total Fixed Assets (Increases) | 2.00 | | | 2.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 32 567.00 | | | 32 567.00 |
378 Amount of deductible VAT on goods and services | 3 039.00 | | | 3 039.00 |
602 INCREASES Regulated Provisions – Special Depreciation | 153.00 | | | 153.00 |
682 INCREASES Total Statement of Provisions | 153.00 | | | 153.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
376 Average staff size | 1.00 | | | 1.00 |
