Interest on the money you lent your company — T2 in Melun — SCI à l’IS · ID 01SCI ISCompte Courant
This page shows how the money you lent your company grows with interest (after your personal tax on it) and with any cash you add when the company runs short, and how it is repaid tax-free at a sale. Result for year 1: the company owes you €24,990.
Where each number comes from
Each link opens the page that calculates that figure.
- Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.
Part 1. The money you lent, year after yearCompte courant ledger
Year 1 opens with the money you lent the company. Each year it pays you interest on the opening balance; you pay 31.4% personal tax on it and lend the rest straight back, and any cash you added when the company ran short joins it too. The closing balance is next year's opening — so next year's interest also runs on the money you lent back and on the payments after the purchase.
Year 1: €24,410.00 × 0.00% = €0.00; your tax 31.40% × €0.00 = €0.00; lent back €0.00 − €0.00 = €0.00. Closing = €24,410.00 + €0.00 + €579.57 = €24,989.57.
| Year | Opening1 | Rate(given) | Interest the company pays you2 | Your tax on it31.4% | Lent back to the company3Net reinjection | Cash you added (payment after the purchase)4 | Closing5 |
|---|---|---|---|---|---|---|---|
| 1 | €24,410 | 0.00% | €0 | €0 | €0 | €580 | €24,990 |
| 2 | €24,990 | 0.00% | €0 | €0 | €0 | €552 | €25,541 |
| 3 | €25,541 | 0.00% | €0 | €0 | €0 | €524 | €26,065 |
| 4 | €26,065 | 0.00% | €0 | €0 | €0 | €497 | €26,562 |
| 5 | €26,562 | 0.00% | €0 | €0 | €0 | €470 | €27,032 |
| 6 | €27,032 | 0.00% | €0 | €0 | €0 | €444 | €27,476 |
| 7 | €27,476 | 0.00% | €0 | €0 | €0 | €418 | €27,893 |
| 8 | €27,893 | 0.00% | €0 | €0 | €0 | €392 | €28,286 |
| 9 | €28,286 | 0.00% | €0 | €0 | €0 | €368 | €28,653 |
| 10 | €28,653 | 0.00% | €0 | €0 | €0 | €343 | €28,997 |
| 11 | €28,997 | 0.00% | €0 | €0 | €0 | €319 | €29,316 |
| 12 | €29,316 | 0.00% | €0 | €0 | €0 | €296 | €29,612 |
| 13 | €29,612 | 0.00% | €0 | €0 | €0 | €274 | €29,886 |
| 14 | €29,886 | 0.00% | €0 | €0 | €0 | €251 | €30,137 |
| 15 | €30,137 | 0.00% | €0 | €0 | €0 | €230 | €30,367 |
| 16 | €30,367 | 0.00% | €0 | €0 | €0 | €209 | €30,577 |
| 17 | €30,577 | 0.00% | €0 | €0 | €0 | €189 | €30,766 |
| 18 | €30,766 | 0.00% | €0 | €0 | €0 | €170 | €30,936 |
| 19 | €30,936 | 0.00% | €0 | €0 | €0 | €151 | €31,087 |
| 20 | €31,087 | 0.00% | €0 | €0 | €0 | €384 | €31,471 |
| 21 | €31,471 | 0.00% | €0 | €0 | €0 | €468 | €31,939 |
| 22 | €31,939 | 0.00% | €0 | €0 | €0 | €473 | €32,412 |
| 23 | €32,412 | 0.00% | €0 | €0 | €0 | €479 | €32,891 |
| 24 | €32,891 | 0.00% | €0 | €0 | €0 | €487 | €33,379 |
| 25 | €33,379 | 0.00% | €0 | €0 | €0 | €496 | €33,874 |
Part 2. Where the interest goesCompte-Courant Cash Effect
The interest is a cost for the company: it lowers its taxable profit (and so the company tax, once any losses carried forward from earlier years are used up — until then it makes the carried loss bigger; see Profit after allowed deductions). Of the interest it pays you, you lend 68.6% straight back: that cash never leaves the company's savings account, where it keeps earning the savings rate — or reducing what the company borrows from a lender, or what you must pay in — like any other cash there (counted once, Part 1 of that page). It also grows your compte courant (Part 1 above), which earns compte-courant interest from next year — a cost to the company, paid to you. Only your 31.4% tax leaves the company: that is the compte-courant cash effect on the savings account.
Year 1: the company pays €0.00 and gets €0.00 straight back, so €0.00 − €0.00 = €0.00 leaves its account (your tax).
Year 1: no compte courant interest this year, so there is nothing to deduct.
| Year | Interest the company pays you | Lent back to the company | Cash that leaves the company1Compte-courant cash effect |
|---|---|---|---|
| 1 | €0 | €0 | €0 |
| 2 | €0 | €0 | €0 |
| 3 | €0 | €0 | €0 |
| 4 | €0 | €0 | €0 |
| 5 | €0 | €0 | €0 |
| 6 | €0 | €0 | €0 |
| 7 | €0 | €0 | €0 |
| 8 | €0 | €0 | €0 |
| 9 | €0 | €0 | €0 |
| 10 | €0 | €0 | €0 |
| 11 | €0 | €0 | €0 |
| 12 | €0 | €0 | €0 |
| 13 | €0 | €0 | €0 |
| 14 | €0 | €0 | €0 |
| 15 | €0 | €0 | €0 |
| 16 | €0 | €0 | €0 |
| 17 | €0 | €0 | €0 |
| 18 | €0 | €0 | €0 |
| 19 | €0 | €0 | €0 |
| 20 | €0 | €0 | €0 |
| 21 | €0 | €0 | €0 |
| 22 | €0 | €0 | €0 |
| 23 | €0 | €0 | €0 |
| 24 | €0 | €0 | €0 |
| 25 | €0 | €0 | €0 |
Part 3. Cash you add when the company is shortOwner payments after the purchase
At a 0% company rate you add cash when the whole company would end the year below 0 — exactly enough to bring it back to 0. The full calculation is on the savings account page, Part 3. That cash is lent to the company like the rest: it joins this compte courant (Part 1) and earns its interest from next year.
Year 1: before your payment = €0.00 + €0.00 − €579.57 = −€579.57. Payment after the purchase = max(€579.57, €0) = €579.57.
| Year | Savings account before your payment | Cash you add (payment after the purchase)1 |
|---|---|---|
| 1 | -€580 | €580 |
| 2 | -€552 | €552 |
| 3 | -€524 | €524 |
| 4 | -€497 | €497 |
| 5 | -€470 | €470 |
| 6 | -€444 | €444 |
| 7 | -€418 | €418 |
| 8 | -€392 | €392 |
| 9 | -€368 | €368 |
| 10 | -€343 | €343 |
| 11 | -€319 | €319 |
| 12 | -€296 | €296 |
| 13 | -€274 | €274 |
| 14 | -€251 | €251 |
| 15 | -€230 | €230 |
| 16 | -€209 | €209 |
| 17 | -€189 | €189 |
| 18 | -€170 | €170 |
| 19 | -€151 | €151 |
| 20 | -€384 | €384 |
| 21 | -€468 | €468 |
| 22 | -€473 | €473 |
| 23 | -€479 | €479 |
| 24 | -€487 | €487 |
| 25 | -€496 | €496 |
Part 4. Repaid at the sale, tax-freeCompte Courant Owed at exit
If the company sells, it first repays you what it owes on your compte courant — the closing balance of that year, payments after the purchase included. Repaying a loan is not income, so it is tax-free; only the payout above it is taxed (the Cash you walk away with page).
If sold in year 1: money at sale €3,282.10; the company owes you €24,989.57. Repaid first, tax-free: max(min(€3,282.10, €24,989.57), €0) = €3,282.10. Taxable payout = max(€3,282.10 − €24,989.57, €0) = €0.00. The money at sale leaves €21,707.47 of the compte courant unrepaid (min(€24,989.57, €24,989.57 − €3,282.10)). The company cannot pay it, so that part stays unpaid (you cover any amount below zero).
| Year | Money available at saleTotal Distributable | Owed to you1Compte Courant Owed | Repaid tax-free2 | Taxable payout3 | Compte courant unrepaid4 |
|---|---|---|---|---|---|
| 1 | €3,282 | €24,990 | €3,282 | €0 | €21,707 |
| 2 | €7,524 | €25,541 | €7,524 | €0 | €18,017 |
| 3 | €11,853 | €26,065 | €11,853 | €0 | €14,213 |
| 4 | €16,270 | €26,562 | €16,270 | €0 | €10,292 |
| 5 | €20,778 | €27,032 | €20,778 | €0 | €6,254 |
| 6 | €25,378 | €27,476 | €25,378 | €0 | €2,098 |
| 7 | €29,746 | €27,893 | €27,893 | €1,853 | €0 |
| 8 | €33,878 | €28,286 | €28,286 | €5,592 | €0 |
| 9 | €38,090 | €28,653 | €28,653 | €9,437 | €0 |
| 10 | €42,385 | €28,997 | €28,997 | €13,389 | €0 |
| 11 | €46,764 | €29,316 | €29,316 | €17,448 | €0 |
| 12 | €51,230 | €29,612 | €29,612 | €21,618 | €0 |
| 13 | €55,784 | €29,886 | €29,886 | €25,898 | €0 |
| 14 | €60,429 | €30,137 | €30,137 | €30,291 | €0 |
| 15 | €65,166 | €30,367 | €30,367 | €34,799 | €0 |
| 16 | €69,611 | €30,577 | €30,577 | €39,034 | €0 |
| 17 | €73,983 | €30,766 | €30,766 | €43,218 | €0 |
| 18 | €78,442 | €30,936 | €30,936 | €47,506 | €0 |
| 19 | €82,988 | €31,087 | €31,087 | €51,901 | €0 |
| 20 | €87,875 | €31,471 | €31,471 | €56,404 | €0 |
| 21 | €93,123 | €31,939 | €31,939 | €61,184 | €0 |
| 22 | €98,555 | €32,412 | €32,412 | €66,143 | €0 |
| 23 | €104,120 | €32,891 | €32,891 | €71,229 | €0 |
| 24 | €109,822 | €33,379 | €33,379 | €76,444 | €0 |
| 25 | €115,664 | €33,874 | €33,874 | €81,790 | €0 |
Part 5. Lending to your company: is it worth it? (with / without)Evaluation of the interests on the taxes
Lending the company €24,410 at 0.0% leaves you +€0 better off at sale (Year 1).
Does lending to your company at 0.0% pay off? (with vs. without), Year 1
- Company tax paid (cumulative)Cumulative IS Paid (SCI)
- With interest on your loan to the company€0
- Without (rate forced to 0%)€0
- Difference€0
- Interest the company paid you (cumulative, before tax)Cumulative Compte Courant Interest Earned (gross)
- With interest on your loan to the company€0
- Without (rate forced to 0%)€0
- Difference€0
- Your personal tax on that interest (31.4%)Personal Tax on Interest (31.4%)
- With interest on your loan to the company€0
- Without (rate forced to 0%)€0
- Difference€0
- Money available at sale (before exit tax)1Total Distributable at Exit
- With interest on your loan to the company€3,282
- Without (rate forced to 0%)€3,282
- Difference€0
- Money the company still owes you at sale2Compte Courant Owed
- With interest on your loan to the company€24,990
- Without (rate forced to 0%)€24,990
- Difference€0
- Exit tax (on the payout)3Exit Tax on Distribution
- With interest on your loan to the company€0
- Without (rate forced to 0%)€0
- Difference€0
- Cash you walk away with (after all taxes)4Net Cash to Associates
- With interest on your loan to the company€3,282
- Without (rate forced to 0%)€3,282
- Difference€0
- Cash you added to cover shortfalls5Owner payments after the purchase (cumulative)
- With interest on your loan to the company€580
- Without (rate forced to 0%)€580
- Difference€0
- Your gain (cash back − total cash put in)6Net Gain vs Total Investment
- With interest on your loan to the company-€21,707
- Without (rate forced to 0%)-€21,707
- Difference€0
| With interest on your loan to the company | Without (rate forced to 0%) | Difference | |
|---|---|---|---|
| Company tax paid (cumulative)Cumulative IS Paid (SCI) | €0 | €0 | €0 |
| Interest the company paid you (cumulative, before tax)Cumulative Compte Courant Interest Earned (gross) | €0 | €0 | €0 |
| Your personal tax on that interest (31.4%)Personal Tax on Interest (31.4%) | €0 | €0 | €0 |
| Money available at sale (before exit tax)1Total Distributable at Exit | €3,282 | €3,282 | €0 |
| Money the company still owes you at sale2Compte Courant Owed | €24,990 | €24,990 | €0 |
| Exit tax (on the payout)3Exit Tax on Distribution | €0 | €0 | €0 |
| Cash you walk away with (after all taxes)4Net Cash to Associates | €3,282 | €3,282 | €0 |
| Cash you added to cover shortfalls5Owner payments after the purchase (cumulative) | €580 | €580 | €0 |
| Your gain (cash back − total cash put in)6Net Gain vs Total Investment | -€21,707 | -€21,707 | €0 |