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 25: the company owes you €33,874.

Where each number comes from

Each link opens the page that calculates that figure.

  1. 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 25: €33,378.54 × 0.00% = €0.00; your tax 31.40% × €0.00 = €0.00; lent back €0.00 − €0.00 = €0.00. Closing = €33,378.54 + €0.00 + €495.92 = €33,874.46.

Closing balance (Year 25)€33,874What the company owes you
YearOpening1Rate(given)Interest the company pays you2Your tax on it31.4%Lent back to the company3Net reinjectionCash you added (payment after the purchase)4Closing5
1€24,4100.00%€0€0€0€580€24,990
2€24,9900.00%€0€0€0€552€25,541
3€25,5410.00%€0€0€0€524€26,065
4€26,0650.00%€0€0€0€497€26,562
5€26,5620.00%€0€0€0€470€27,032
6€27,0320.00%€0€0€0€444€27,476
7€27,4760.00%€0€0€0€418€27,893
8€27,8930.00%€0€0€0€392€28,286
9€28,2860.00%€0€0€0€368€28,653
10€28,6530.00%€0€0€0€343€28,997
11€28,9970.00%€0€0€0€319€29,316
12€29,3160.00%€0€0€0€296€29,612
13€29,6120.00%€0€0€0€274€29,886
14€29,8860.00%€0€0€0€251€30,137
15€30,1370.00%€0€0€0€230€30,367
16€30,3670.00%€0€0€0€209€30,577
17€30,5770.00%€0€0€0€189€30,766
18€30,7660.00%€0€0€0€170€30,936
19€30,9360.00%€0€0€0€151€31,087
20€31,0870.00%€0€0€0€384€31,471
21€31,4710.00%€0€0€0€468€31,939
22€31,9390.00%€0€0€0€473€32,412
23€32,4120.00%€0€0€0€479€32,891
24€32,8910.00%€0€0€0€487€33,379
25€33,3790.00%€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 25: the company pays €0.00 and gets €0.00 straight back, so €0.00 − €0.00 = €0.00 leaves its account (your tax).

Year 25: no compte courant interest this year, so there is nothing to deduct.

YearInterest the company pays youLent back to the companyCash 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 25: before your payment = €0.00 + €0.00 − €495.92 = −€495.92. Payment after the purchase = max(€495.92, €0) = €495.92.

YearSavings account before your paymentCash 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 25: money at sale €115,664.27; the company owes you €33,874.46. Repaid first, tax-free: max(min(€115,664.27, €33,874.46), €0) = €33,874.46. Taxable payout = max(€115,664.27 − €33,874.46, €0) = €81,789.81.

Owed to you at a sale (Year 25)€33,874
Repaid tax-free (Year 25)€33,874
Taxable payout (Year 25)€81,790
YearMoney available at saleTotal DistributableOwed to you1Compte Courant OwedRepaid tax-free2Taxable payout3Compte 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 25).

Does lending to your company at 0.0% pay off? (with vs. without), Year 25

  • Company tax paid (cumulative)Cumulative IS Paid (SCI)
    • With interest on your loan to the company€2,228
    • Without (rate forced to 0%)€2,228
    • 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€115,664
    • Without (rate forced to 0%)€115,664
    • Difference€0
  • Money the company still owes you at sale2Compte Courant Owed
    • With interest on your loan to the company€33,874
    • Without (rate forced to 0%)€33,874
    • Difference€0
  • Exit tax (on the payout)3Exit Tax on Distribution
    • With interest on your loan to the company€25,682
    • Without (rate forced to 0%)€25,682
    • Difference€0
  • Cash you walk away with (after all taxes)4Net Cash to Associates
    • With interest on your loan to the company€89,982
    • Without (rate forced to 0%)€89,982
    • Difference€0
  • Cash you added to cover shortfalls5Owner payments after the purchase (cumulative)
    • With interest on your loan to the company€9,464
    • Without (rate forced to 0%)€9,464
    • Difference€0
  • Your gain (cash back − total cash put in)6Net Gain vs Total Investment
    • With interest on your loan to the company€56,108
    • Without (rate forced to 0%)€56,108
    • Difference€0