Company tax paid each year — Furnished flat-share in Melun — SCI à l’IS · ID 04SCI ISIS Ledger
This page shows how the company tax (IS) on each year's profit is worked out through the tax brackets. Result for year 25: €1,984 that year, €30,035 paid so far.
Where each number comes from
Each link opens the page that calculates that figure.
- Profit the tax office sees (cumulative) Cumulative Pool
- Profit after allowed deductions Taxable Profit
- Interest on the money you lent your company Compte Courant
- Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
- Savings account for the rent you keep (below €0 = cash borrowed from your other properties or a lender) Reinvestment/Financing Account
- Rent kept after all costs (cash flow) Cash Flow
- Interest paid to you by the company Compte-Courant Cash Effect
- Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
- Wear-and-tear deduction (depreciation: building, improvements, furniture) Depreciation
- Interest on the money you lent your company Compte Courant
- Profit after allowed deductions Taxable Profit
- Profit after allowed deductions Taxable Profit
- Interest on the money you lent your company Compte Courant
- Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
- Savings account for the rent you keep (below €0 = cash borrowed from your other properties or a lender) Reinvestment/Financing Account
- Rent kept after all costs (cash flow) Cash Flow
- Interest paid to you by the company Compte-Courant Cash Effect
- Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
- Wear-and-tear deduction (depreciation: building, improvements, furniture) Depreciation
- Interest on the money you lent your company Compte Courant
Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.
Part 1. The company tax on this year's taxable baseIS brackets
The company is taxed as a whole. Each year its taxable base is what is new at the top of its running pool — what takes it above the highest level it had reached before, so any loss is carried forward — worked out on the Cumulative Pool page. The brackets: 15.00% on the first €42,500 of base in the year, 25.00% above.
Corporate tax (IS) rates set by law: 15% up to €42,500 of profit a year (under conditions: turnover below €10 million excluding VAT, capital fully paid up and at least 75% held by individuals), 25% above (CGI article 219). It is not a setting.
Year 25: company tax = 15.00% × min(€13,228.37, €42,500.00) + 25.00% × max(€13,228.37 − €42,500.00, €0) = €1,984.26 + €0.00 = €1,984.26.
| Year | Taxable base1 | At 15.00%2 | At 25.00%3 | Company tax4IS (company) |
|---|---|---|---|---|
| 1 | €0 | €0 | €0 | €0 |
| 2 | €0 | €0 | €0 | €0 |
| 3 | €2,627 | €394 | €0 | €394 |
| 4 | €5,333 | €800 | €0 | €800 |
| 5 | €5,577 | €837 | €0 | €837 |
| 6 | €5,829 | €874 | €0 | €874 |
| 7 | €6,087 | €913 | €0 | €913 |
| 8 | €6,689 | €1,003 | €0 | €1,003 |
| 9 | €6,959 | €1,044 | €0 | €1,044 |
| 10 | €7,238 | €1,086 | €0 | €1,086 |
| 11 | €7,523 | €1,128 | €0 | €1,128 |
| 12 | €7,817 | €1,173 | €0 | €1,173 |
| 13 | €8,119 | €1,218 | €0 | €1,218 |
| 14 | €8,429 | €1,264 | €0 | €1,264 |
| 15 | €8,747 | €1,312 | €0 | €1,312 |
| 16 | €9,661 | €1,449 | €0 | €1,449 |
| 17 | €9,993 | €1,499 | €0 | €1,499 |
| 18 | €10,335 | €1,550 | €0 | €1,550 |
| 19 | €10,687 | €1,603 | €0 | €1,603 |
| 20 | €11,048 | €1,657 | €0 | €1,657 |
| 21 | €11,415 | €1,712 | €0 | €1,712 |
| 22 | €11,847 | €1,777 | €0 | €1,777 |
| 23 | €12,293 | €1,844 | €0 | €1,844 |
| 24 | €12,753 | €1,913 | €0 | €1,913 |
| 25 | €13,228 | €1,984 | €0 | €1,984 |
Part 2. Company tax so farCum. IS
Year 25: company tax so far = €28,050.75 + €1,984.26 = €30,035.00.
| Year | Company tax1 | Company tax so far2Cum. IS |
|---|---|---|
| 1 | €0 | €0 |
| 2 | €0 | €0 |
| 3 | €394 | €394 |
| 4 | €800 | €1,194 |
| 5 | €837 | €2,031 |
| 6 | €874 | €2,905 |
| 7 | €913 | €3,818 |
| 8 | €1,003 | €4,821 |
| 9 | €1,044 | €5,865 |
| 10 | €1,086 | €6,951 |
| 11 | €1,128 | €8,079 |
| 12 | €1,173 | €9,252 |
| 13 | €1,218 | €10,470 |
| 14 | €1,264 | €11,734 |
| 15 | €1,312 | €13,046 |
| 16 | €1,449 | €14,495 |
| 17 | €1,499 | €15,994 |
| 18 | €1,550 | €17,544 |
| 19 | €1,603 | €19,147 |
| 20 | €1,657 | €20,804 |
| 21 | €1,712 | €22,517 |
| 22 | €1,777 | €24,294 |
| 23 | €1,844 | €26,138 |
| 24 | €1,913 | €28,051 |
| 25 | €1,984 | €30,035 |
Part 3. When the tax is paidOut of the savings account, at year end
The company pays each year's tax at the end of that year, out of its savings account. That lowers next year's opening balance, and so next year's account interest — which is part of next year's taxable profit (the Taxable Profit page, Part 2). The tax never feeds back into the same year. The tax on a sale is worked out separately (Total company tax if you sell in year N).