Interest on the money you lent your company — Furnished flat-share in Melun — SCI à l’IS · ID 04SCI 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 €40,110.

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 1: €39,038.43 × 4.00% = €1,561.54; your tax 31.40% × €1,561.54 = €490.32; lent back €1,561.54 − €490.32 = €1,071.21. Closing = €39,038.43 + €1,071.21 + €0.00 = €40,109.64.

Closing balance (Year 1)€40,110What 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€39,0384.00%€1,562€490€1,071€0€40,110
2€40,1104.00%€1,604€504€1,101€0€41,210
3€41,2104.00%€1,648€518€1,131€0€42,341
4€42,3414.00%€1,694€532€1,162€0€43,503
5€43,5034.00%€1,740€546€1,194€0€44,697
6€44,6974.00%€1,788€561€1,226€0€45,923
7€45,9234.00%€1,837€577€1,260€0€47,183
8€47,1834.00%€1,887€593€1,295€0€48,478
9€48,4784.00%€1,939€609€1,330€0€49,808
10€49,8084.00%€1,992€626€1,367€0€51,175
11€51,1754.00%€2,047€643€1,404€0€52,579
12€52,5794.00%€2,103€660€1,443€0€54,022
13€54,0224.00%€2,161€679€1,482€0€55,504
14€55,5044.00%€2,220€697€1,523€0€57,027
15€57,0274.00%€2,281€716€1,565€0€58,592
16€58,5924.00%€2,344€736€1,608€0€60,200
17€60,2004.00%€2,408€756€1,652€0€61,852
18€61,8524.00%€2,474€777€1,697€0€63,549
19€63,5494.00%€2,542€798€1,744€0€65,293
20€65,2934.00%€2,612€820€1,792€0€67,084
21€67,0844.00%€2,683€843€1,841€0€68,925
22€68,9254.00%€2,757€866€1,891€0€70,817
23€70,8174.00%€2,833€889€1,943€0€72,760
24€72,7604.00%€2,910€914€1,997€0€74,756
25€74,7564.00%€2,990€939€2,051€0€76,808
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 €1,561.54 and gets €1,071.21 straight back, so €1,071.21 − €1,561.54 = −€490.32 leaves its account (your tax).

Year 1: no legal cap is set, so the company deducts the full €1,561.54 from its taxable profit.

YearInterest the company pays youLent back to the companyCash that leaves the company1Compte-courant cash effect
1€1,562€1,071-€490
2€1,604€1,101-€504
3€1,648€1,131-€518
4€1,694€1,162-€532
5€1,740€1,194-€546
6€1,788€1,226-€561
7€1,837€1,260-€577
8€1,887€1,295-€593
9€1,939€1,330-€609
10€1,992€1,367-€626
11€2,047€1,404-€643
12€2,103€1,443-€660
13€2,161€1,482-€679
14€2,220€1,523-€697
15€2,281€1,565-€716
16€2,344€1,608-€736
17€2,408€1,652-€756
18€2,474€1,697-€777
19€2,542€1,744-€798
20€2,612€1,792-€820
21€2,683€1,841-€843
22€2,757€1,891-€866
23€2,833€1,943-€889
24€2,910€1,997-€914
25€2,990€2,051-€939
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 = €1,044.04 + €41.76 + €5,064.33 = €6,150.13. Payment after the purchase = max(−€6,150.13, €0) = €0.00.

YearSavings account before your paymentCash you add (payment after the purchase)1
1€6,150€0
2€11,405€0
3€16,418€0
4€21,168€0
5€26,013€0
6€30,954€0
7€35,993€0
8€41,081€0
9€46,270€0
10€51,559€0
11€56,952€0
12€62,450€0
13€68,056€0
14€73,770€0
15€79,595€0
16€85,445€0
17€91,406€0
18€97,480€0
19€103,670€0
20€109,976€0
21€124,020€0
22€138,481€0
23€153,374€0
24€168,710€0
25€184,506€0
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 €18,391.70; the company owes you €40,109.64. Repaid first, tax-free: max(min(€18,391.70, €40,109.64), €0) = €18,391.70. Taxable payout = max(€18,391.70 − €40,109.64, €0) = €0.00. The money at sale leaves €21,717.94 of the compte courant unrepaid (min(€40,109.64, €40,109.64 − €18,391.70)). The company cannot pay it, so that part stays unpaid (you cover any amount below zero).

Owed to you at a sale (Year 1)€40,110
Repaid tax-free (Year 1)€18,392
Taxable payout (Year 1)€0
YearMoney available at saleTotal DistributableOwed to you1Compte Courant OwedRepaid tax-free2Taxable payout3Compte courant unrepaid4
1€18,392€40,110€18,392€0€21,718
2€28,374€41,210€28,374€0€12,837
3€38,650€42,341€38,650€0€3,691
4€48,357€43,503€43,503€4,854€0
5€57,754€44,697€44,697€13,057€0
6€67,401€45,923€45,923€21,478€0
7€77,305€47,183€47,183€30,122€0
8€87,474€48,478€48,478€38,996€0
9€97,912€49,808€49,808€48,104€0
10€108,627€51,175€51,175€57,452€0
11€119,627€52,579€52,579€67,047€0
12€130,918€54,022€54,022€76,897€0
13€142,511€55,504€55,504€87,006€0
14€154,184€57,027€57,027€97,157€0
15€165,991€58,592€58,592€107,399€0
16€178,123€60,200€60,200€117,923€0
17€190,643€61,852€61,852€128,791€0
18€203,503€63,549€63,549€139,954€0
19€216,711€65,293€65,293€151,418€0
20€230,276€67,084€67,084€163,192€0
21€244,150€68,925€68,925€175,225€0
22€258,438€70,817€70,817€187,621€0
23€273,158€72,760€72,760€200,398€0
24€288,323€74,756€74,756€213,567€0
25€303,948€76,808€76,808€227,140€0
Part 5. Lending to your company: is it worth it? (with / without)Evaluation of the interests on the taxes

Lending the company €39,038 at 4.0% leaves you −€490 worse off at sale (Year 1).

Does lending to your company at 4.0% 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€1,562
    • Without (rate forced to 0%)€0
    • Difference€1,562
  • Your personal tax on that interest (31.4%)Personal Tax on Interest (31.4%)
    • With interest on your loan to the company€490
    • Without (rate forced to 0%)€0
    • Difference€490
  • Money available at sale (before exit tax)1Total Distributable at Exit
    • With interest on your loan to the company€18,392
    • Without (rate forced to 0%)€18,882
    • Difference-€490
  • Money the company still owes you at sale2Compte Courant Owed
    • With interest on your loan to the company€40,110
    • Without (rate forced to 0%)€39,038
    • Difference€1,071
  • 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€18,392
    • Without (rate forced to 0%)€18,882
    • Difference-€490
  • Cash you added to cover shortfalls5Owner payments after the purchase (cumulative)
    • With interest on your loan to the company€0
    • Without (rate forced to 0%)€0
    • Difference€0
  • Your gain (cash back − total cash put in)6Net Gain vs Total Investment
    • With interest on your loan to the company-€41,841
    • Without (rate forced to 0%)-€41,351
    • Difference-€490