Money kept in the company — map — Furnished flat-share in Melun — SCI à l’IS · ID 04SCI IS

The company's account for this property in year 25: what it held at the start, what came in and went out, what it holds at the end, with your numbers.

← Calculation mapSee the full calculation (year-by-year table) →
××++++−−++€168,710Balance, start ofyear 254.00%Savings rate€6,748Account interest€11,970Rent left thisyear€2,051Lent back by theassociates€189,480Before tax andinterest paid€2,990Interest paid tothe associates€1,984IS paid this yearMoney kept, endof year 25€184,506€30,035IS paid since thepurchase, end ofyear 25Savingsaccountbefore€214,541
  • The account
  • Rent and IS
  • Compte courant
  • the result

Year 25: €168,710 at the start + interest €6,748 + rent left €11,970 + lent back €2,051 − interest paid to the associates €2,990 − IS €1,984 = €184,506 kept at the end of the year.

What this calculation leaves out

  • The compte courant interest goes through the account: paid in full to the associates, who lend back what is left after their tax — so the account loses only their tax.
  • Without bank financing, the associates pay in whatever keeps the company’s account at zero or above at each year end (added to their compte courant).
  • At a sale, the money kept comes back to the associates (the « Sale: what you keep » map).

Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.