20:I[80532,["https://cdn.supademo.com/v3.22.13/_next/static/chunks/2nnn29o07t-hp.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/3covaolhurswr.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/12k8wb4jru3tc.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/3w928g9wwe-3e.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/3xo6-h2m3txsp.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/3huwzcvpg4ga3.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/35f-i0l8imgym.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/22p7ft6o9t5kv.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/23hx4cc8sjvue.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/3o08b5lp1ff1r.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/2bf1mgjjp5m5j.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/14tgq6c49tyw1.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/1cet8p2f0hsir.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/3rw7f9ridxfq6.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/3w3cai3yrh_id.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/0dh-gcuzjb-s5.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/1d-v5yt_s8n5m.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/41aiyzzgj4f26.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/3z5mkq-bvq209.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/2nge16vr23pw8.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/18xnnhyurnry9.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/1zsklqhlqkjc9.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/1sv8z0--rrx-4.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/2e5qp_gf2-b83.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/2utjyouv-rab-.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/321r4k6rk-eqp.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/0un496j843bx5.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/0qf4u460m4s13.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/2xp_t7hz1y2yu.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/2xm5ig2gpmxc8.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/0nrb-dbzfo_r1.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/0sv0jcjpt775f.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/1-lu_jbj0fd_w.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/16tj534we-gev.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/00rf-2kuwu0c4.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/38nc5mrnhzdju.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/1-lqw6rr-3veq.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/1zl2c2-l7d36y.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/0bulvsfes8w9p.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/25rw2dupw8pxv.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/2oq3okbf2ukl_.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/2xzyim25orr41.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/2eov_w8-jcozs.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/1m4gr5gar-m4k.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/2w6ozjmaits0z.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/3gwyq80hndkmt.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/03h30du6o6tvp.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/12ytt05ct1dhk.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/2x2kqscxi10xp.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/3p0zez-4rt2w_.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/1pg3_bz8fahj5.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/3ngia6vf7xnsl.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/1akd1zuadq633.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/39-x9iy1iwmv4.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/1p5_v0ahgna_r.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/3ka5s_f-zxz9v.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/40460ya2bvpc8.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/02i1uthd4dm2m.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/2sh2d4s7g7dj0.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/4245cyx-98gl7.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/34hwsqjur-7j5.js","https://cdn.supademo.com/v3.22.13/_next/static/chunks/1pvryc76htbar.js"],"EmbedViewPage",1] 21:T57bb7,

📊 Key results — Current financial year

🏢 Company view — simplified BeGAAP P&L — Current financial year

Simplified accounting reading of the current financial year

Item	Annual	%/turnover
💵 Turnover excl. VAT	-
💸 Professional expenses	-
🧾 Social contributions + fund	-
🏛️ Personal income tax + municipal tax	-
✅ Sole proprietor net income	-

👤 Sole proprietor — Net income — Current financial year

Single reading: turnover, expenses, social contributions and personal income tax

Item	Annual	/month
💼 Net income after contributions and personal income tax	Annual-	/month-
💰 Dividends(VVPRbis 18%)	Annual-	/month-
💶 Total net income (cash + dividends)	Annual-	/month-
🚗 Total non-cash benefits	Annual-	/month-
📊 Sole proprietor net income	Annual-	/month-

Item	Annual	%/Turnover	/month
Turnover excl. VAT	-	—	-
Eligible copyright income	-	—	-
professional expenses	-	—	-
Other charges	-	—	-
ONSS/RSVZ contributions	-	—	-
Social insurance fund administration fees	-	—	-
supplementary pension for self-employed persons (PLCI/VAPZ)	-	—	-
pension agreement for self-employed persons	-	—	-
Personal income tax reduction CPTI / PLCIPP	-	—	-
Private hospitalisation insurance	-	—	-
📑 IPP + taxe communale	-	—	-
Withholding tax on copyright income	-	—	-
✅ Sole proprietor net income	-	—	-

Sole proprietorship: net professional profit is subject to social contributions and then personal income tax. The displayed result corresponds to available income after expenses, activated supplementary pensions, modelled personal charges and tax.

Your average monthly income as a sole proprietor: net profit after expenses, social contributions, any PLCI/VAPZ or CPTI/PLCIPP and personal income tax.

💰 Monthly professional profit before contributions-

➕ Tantieme smoothed / month+ -

➖ NISSE + fund fees− -

➖ Personal income tax + municipal tax− -

🏦 ➖ PLCI/VAPZ — supplementary pension− -

🏦 ➖ CPTI/PLCIPP — personal premium− -

🏥 ➖ Private hospitalization insurance− -

💳 Monthly professional net after taxes-

➖ Tax balance not covered by the cash salary− -

🚗 + Non-cash benefits (economic value)+ -

🎁 + Exempt benefits/month (meal vouchers + eco vouchers)+ -

💼 + Expense reimbursements & social benefits+ -

📝 + Net copyright income / month+ -

🏠 + Office rent received from the company+ -

🏦 Sole proprietor monthly net income-

VVPR bis / an-

🟢 Liquidation reserve (net in 5 years)-

VVPR bis encaissés / mois-

📝 Net copyright income / year (annual total)-

💶 Total estimated monthly cash (net salary + smoothed dividends / month)-

🏆 Indicative monthly net income-

ℹ️ Reading the card:monthly net income corresponds to the activity's profit after professional expenses, social security contributions, fund fees, any PLCI/CPTI, private hospitalisation insurance if enabled, and personal income tax. It is an indicative monthly average calculated over the year.

Item	Amount
Sole proprietorship — taxable profit
Turnover excl. VAT	-
(-) Professional expenses retained for tax purposes	-
mode retenu	frais réels encodés
Bénéfice avant cotisations sociales	-
INASTI 2026
Nature du calcul	estimation des cotisations définitives sur revenu courant, hors appels provisoires et régularisations futures
Base cotisations (bénéfice net - PLCI)	-
Statut social appliqué	self-employed person as main occupation
T1 : 20,5 % (jusqu'à 75 025 €)	-
T2 : 14,16 % (75 025 € -> 110 562 €)	-
Cotisations INASTI (min. 3 562 €/an)	-
(+) Frais gestion caisse - Acerta (3.05%)	-
Total versé à la caisse	-
IPP 2026
Base IPP après cotisations sociales	-
Frais forfaitaires IPP non appliqués	frais professionnels déjà modélisés — évite un double avantage
Base imposable IPP	-
Total IPP + Communal après CPTI/PLCIPP	-
Net income
✅ Sole proprietor net income	-
Équivalent mensuel	0 €/month

Item	Amount
INASTI 2026
Nature du calcul	estimation des cotisations définitives sur rémunération/base courante, hors appels provisoires et régularisations futures
Base INASTI (rémunération imposable + ATN imposables - frais prof.)	-
T1 : 20,5 % (jusqu'à 75 025 €)	-
T2 : 14,16 % (75 025 € -> 110 562 €)	-
Cotisations INASTI (min. 3 562 €/an)	-
(+) Frais gestion caisse - Acerta (3.05%)	-
Total versé à la caisse	-
IPP 2026
Rémunération brute imposable - dirigeant SRL	-
dont salaire brut cash	-
(+) Taxable benefits in kind	-
(-) Frais prof. dirigeant (3%, max 3.200 €)	-
➖ NISSE + fund fees	-
Base imposable IPP (après QC - revAQ)	-
Tranches IPP 2026 - impôt brut sur revAQ, puis réduction QE (méthode légale art. 130-131 CIR)
25% (0 -> 16.720 €)	-
40% (16.720 -> 29.510 €)	-
45% (29.510 -> 51.070 €)	-
50% (> 51.070 €)	-
(+) Réduction d'impôt - quotité exonérée (11 180 € valorisés selon les tranches IPP)	-
Impôt communal (0%)	-
Total IPP + Communal (foyer)	-
Revenu net dirigeant SRL (détail)
Gross cash salary	-
(+) Taxable benefits in kind (non-cash)	-
➖ NISSE + fund fees	-
(-) IPP + Communal retenu pour le net du dirigeant lié à la SRL	-
Revenu net cash dirigeant + ATN fiscal	-
Revenu net total hors dividendes	-
dont rémunération nette du dirigeant + ATN	-

🔵 VVPR bis (current income)

Amount distributed / allocated

(-) Withholding tax on movable property

VVPR bis nets / an

📅 Monthly equivalent

Comparison of 5 gross monthly salary levels with your current turnover. For each scenario: cash remuneration -> personal NISSE paid by the SRL -> PLCI reported on the form if enabled -> personal income tax using the legal method in arts. 130-131 CIR, on remuneration plus BIK; profit remaining after corporate income tax is allocated according to the active dividend regime: VVPRbis, liquidation reserve or mix. NISSE and PLCI paid by the SRL are included in each scenario as remuneration components reported on form 281.20. Scenario costs and distribution remain indicative.

Interactive charts. La répartition montre le net, les frais, les cotisations sociales, la PLCI/CPTI éventuelle, l’assurance hospitalisation privée et l’IPP du simulateur personne physique. La barre résume le revenu net annuel et son équivalent mensuel.

Répartition du revenu personne physique

Revenu net annuel en personne physique

22:T589a9,

📊 Key results — Current financial year

🏢 Company view — simplified BeGAAP P&L — Current financial year

Simplified accounting reading of the current financial year

Item	Annual	%/turnover
I. Sales and services	-
Turnover excl. VAT	-

II. Cost of sales and services	-
III. Operating result	-
VI. Result before taxes	-
VIII. Income taxes	-
Corporate income tax	-
IX. Result for the financial year	-
XII. Result to be allocated	-

👤 Director view — Net income — Current financial year

What you actually receive, in cash or benefits

Item	Annual	/month
💼 Cash excluding dividends	Annual-	/month-
💰 Dividends(VVPRbis 18%)	Annual-	/month-
💶 Total net income (cash + dividends)	Annual-	/month-
🚗 Total non-cash benefits	Annual-	/month-
📊 Indicative total cash + benefits	Annual-	/month-

Item	Annual	%/Turnover	/month
Turnover excl. VAT	-	—	-
Eligible copyright income	-	—	-
professional expenses	-	—	-
Other charges	-	—	-
ONSS/RSVZ contributions	-	—	-
Social insurance fund administration fees	-	—	-
supplementary pension for self-employed persons (PLCI/VAPZ)	-	—	-
pension agreement for self-employed persons	-	—	-
Personal income tax reduction CPTI / PLCIPP	-	—	-
Private hospitalisation insurance	-	—	-
📑 IPP + taxe communale	-	—	-
Withholding tax on copyright income	-	—	-
✅ Sole proprietor net income	-	—	-

✅ Remuneration condition met: reference remuneration 0 € (salaire 0 €) avec le seuil 50 000 €/an ou la règle alternative bénéfice imposable — ISOC progressif : 20% sur les 100.000 premiers €, 25% au-delà.

Your indicative average monthly income: actual cash received + non-cash benefits + dividends received during the financial year; future liquidation reserve flows remain shown separately.

💰 Gross monthly remuneration-

➕ Tantieme smoothed / month+ -

➖ NISSE + fund fees− -

➖ Personal income tax + municipal tax− -

🏦 ➖ PLCI/VAPZ — supplementary pension− -

🏦 ➖ CPTI/PLCIPP — personal premium− -

🏥 ➖ Private hospitalization insurance− -

💳 Monthly net after estimated final tax-

➖ Tax balance not covered by the cash salary− -

🚗 + Non-cash benefits (economic value)+ -

🎁 + Exempt benefits/month (meal vouchers + eco vouchers)+ -

💼 + Expense reimbursements & social benefits+ -

📝 + Net copyright income / month+ -

🏠 + Office rent received from the company+ -

🏦 Total monthly cash excluding dividends-

VVPR bis / an-

🟢 Liquidation reserve (net in 5 years)-

VVPR bis averaged per month-

📝 Net copyright income / year (annual total)-

💶 Total estimated monthly cash (net salary + smoothed dividends / month)-

🏆 Indicative monthly total (cash + dividends + non-cash benefits (economic value))-

ℹ️ Reading the card:Themonthly net after estimated final taxcorresponds to a smoothed reading: gross cash remuneration minus estimated annual personal income tax, divided by 12. This is not an actual payslip: payroll withholding effectively deducted month by month is not modelled and the final personal income tax assessment may differ. In the SRL simulator, personal NISSE and enabled PLCI are assumed to be paid by the SRL and reported on form 281.20: they enter the reference remuneration and taxable base, then are deducted personally, but are not removed from the bank cash paid to the director.personal income taxis calculated on the director's taxable income: cash remuneration, personal NISSE paid by the SRL, PLCI reported on the form, taxable BIK and any net rental income, minus professional expenses, deductible NISSE and deductible PLCI. BIK therefore increases tax without arriving on your bank account. The linenon-cash benefitsisolates their indicative economic value: car, PC/Laptop, mobile phone, tablet, internet/phone subscriptions. For the car, the economic total uses the annual company cost when available, not only the taxable BIK. Thenet copyright incomeand theoffice rentare included in cash excluding dividends. Theestimated monthly cash totaladds dividends actually received during the financial year, averaged over 12 months, to monthly cash. Theindicative monthly totalis therefore not cash remuneration: it adds this estimated cash to non-cash benefits. Expense reimbursements and exempt benefits are treated as net if their conditions are met; some items remain added back at company level. A non-released liquidation reserve remains a separate future flow.

Item	Amount
Résultat société
Chiffre d'affaires (HTVA)	-
(-) Operating expenses	-
(-) Company director remuneration	-
INASTI : montant nul faute de rémunération positive dans ce scénario
Bénéfice avant ISOC	-
Corporate income tax
20% sur 100.000 € + 25% excédent (progressif PME)	0%
(-) Corporate income tax	-
Solde non affecté après distribution / dotation / réserve	-

Item	Amount
INASTI 2026
Nature du calcul	estimation des cotisations définitives sur rémunération/base courante, hors appels provisoires et régularisations futures
Base INASTI (rémunération imposable + ATN imposables - frais prof.)	-
T1 : 20,5 % (jusqu'à 75 025 €)	-
T2 : 14,16 % (75 025 € -> 110 562 €)	-
Cotisations INASTI (min. 3 562 €/an)	-
(+) Frais gestion caisse - Acerta (3.05%)	-
Total versé à la caisse	-
IPP 2026
Rémunération brute imposable - dirigeant SRL	-
dont salaire brut cash	-
(+) Taxable benefits in kind	-
(-) Frais prof. dirigeant (3%, max 3.200 €)	-
➖ NISSE + fund fees	-
Base imposable IPP (après QC - revAQ)	-
Tranches IPP 2026 - impôt brut sur revAQ, puis réduction QE (méthode légale art. 130-131 CIR)
25% (0 -> 16.720 €)	-
40% (16.720 -> 29.510 €)	-
45% (29.510 -> 51.070 €)	-
50% (> 51.070 €)	-
(+) Réduction d'impôt - quotité exonérée (11 180 € valorisés selon les tranches IPP)	-
Impôt communal (0%)	-
Total IPP + Communal (foyer)	-
Revenu net dirigeant SRL (détail)
Gross cash salary	-
(+) Taxable benefits in kind (non-cash)	-
➖ NISSE + fund fees	-
(-) IPP + Communal retenu pour le net du dirigeant lié à la SRL	-
Revenu net cash dirigeant + ATN fiscal	-
Revenu net total hors dividendes	-
dont rémunération nette du dirigeant + ATN	-

🔵 VVPR bis (current income)

Amount distributed / allocated

(-) Withholding tax on movable property

VVPR bis nets / an

📅 Monthly equivalent

Interactive charts. The bar chart compares 5 monthly gross salary levels according to the active dividend regime. The bar verte = optimal net income received · the bar orange = your current scenario. Hover over each bar to see annual net income et l’équivalent mensuel net.

Cost allocation

Annual net income received by scenario (salary + benefits + current dividends) according to the chosen gross salary amount

23:T59795,

📊 Key results — Current financial year

🏢 Company view — simplified BeGAAP P&L — Current financial year

Simplified accounting reading of the current financial year

Item	Annual	%/turnover
I. Sales and services	-
Turnover excl. VAT	-

II. Cost of sales and services	-
III. Operating result	-
VI. Result before taxes	-
VIII. Income taxes	-
Corporate income tax	-
IX. Result for the financial year	-
XII. Result to be allocated	-

👤 Director view — Net income — Current financial year

What you actually receive, in cash or benefits

Item	Annual	/month
💼 Cash excluding dividends	Annual-	/month-
💰 Dividends(VVPRbis 30%)	Annual-	/month-
💶 Total net income (cash + dividends)	Annual-	/month-
🚗 Total non-cash benefits	Annual-	/month-
📊 Indicative total cash + benefits	Annual-	/month-

Item	Annual	%/Turnover	/month
Turnover excl. VAT	-	—	-
Eligible copyright income	-	—	-
professional expenses	-	—	-
Other charges	-	—	-
ONSS/RSVZ contributions	-	—	-
Social insurance fund administration fees	-	—	-
supplementary pension for self-employed persons (PLCI/VAPZ)	-	—	-
pension agreement for self-employed persons	-	—	-
Personal income tax reduction CPTI / PLCIPP	-	—	-
Private hospitalisation insurance	-	—	-
📑 IPP + taxe communale	-	—	-
Withholding tax on copyright income	-	—	-
✅ Sole proprietor net income	-	—	-

Date de début antérieure à 2026 : le simulateur retient une année INASTI complète pour l'exercice simulé 2026.

Your indicative average monthly income: actual cash received + non-cash benefits + dividends received during the financial year; future liquidation reserve flows remain shown separately.

💰 Gross monthly remuneration-

➕ Tantieme smoothed / month+ -

➖ NISSE + fund fees− -

➖ Personal income tax + municipal tax− -

🏦 ➖ PLCI/VAPZ — supplementary pension− -

🏦 ➖ CPTI/PLCIPP — personal premium− -

🏥 ➖ Private hospitalization insurance− -

💳 Monthly net after estimated final tax-

➖ Tax balance not covered by the cash salary− -

🚗 + Non-cash benefits (economic value)+ -

🎁 + Exempt benefits/month (meal vouchers + eco vouchers)+ -

💼 + Expense reimbursements & social benefits+ -

📝 + Net copyright income / month+ -

🏠 + Office rent received from the company+ -

🏦 Total monthly cash excluding dividends-

VVPR bis / an-

🟢 Liquidation reserve (net in 5 years)-

VVPR bis averaged per month-

📝 Net copyright income / year (annual total)-

💶 Total estimated monthly cash (net salary + smoothed dividends / month)-

🏆 Indicative monthly total (cash + dividends + non-cash benefits (economic value))-

Item	Amount
Résultat société
Chiffre d'affaires (HTVA)	-
(-) Operating expenses	-
(-) Company director remuneration	-
INASTI : montant nul faute de rémunération positive dans ce scénario
Bénéfice avant ISOC	-
Corporate income tax
20% sur 100.000 € + 25% excédent (progressif PME)	0%
(-) Corporate income tax	-
Solde non affecté après distribution / dotation / réserve	-

Item	Amount
INASTI 2026
Nature du calcul	estimation des cotisations définitives sur rémunération/base courante, hors appels provisoires et régularisations futures
Base INASTI (rémunération imposable + ATN imposables - frais prof.)	-
T1 : 20,5 % (jusqu'à 75 025 €)	-
T2 : 14,16 % (75 025 € -> 110 562 €)	-
Cotisations INASTI (min. 3 562 €/an)	-
(+) Frais gestion caisse - Acerta (3.05%)	-
Total versé à la caisse	-
IPP 2026
Rémunération brute imposable - dirigeant SRL	-
dont salaire brut cash	-
(+) Taxable benefits in kind	-
(-) Frais prof. dirigeant (3%, max 3.200 €)	-
➖ NISSE + fund fees	-
Base imposable IPP (après QC - revAQ)	-
Tranches IPP 2026 - impôt brut sur revAQ, puis réduction QE (méthode légale art. 130-131 CIR)
25% (0 -> 16.720 €)	-
40% (16.720 -> 29.510 €)	-
45% (29.510 -> 51.070 €)	-
50% (> 51.070 €)	-
(+) Réduction d'impôt - quotité exonérée (11 180 € valorisés selon les tranches IPP)	-
Impôt communal (0%)	-
Total IPP + Communal (foyer)	-
Revenu net dirigeant SRL (détail)
Gross cash salary	-
(+) Taxable benefits in kind (non-cash)	-
➖ NISSE + fund fees	-
(-) IPP + Communal retenu pour le net du dirigeant lié à la SRL	-
Revenu net cash dirigeant + ATN fiscal	-
Revenu net total hors dividendes	-
dont rémunération nette du dirigeant + ATN	-

🔵 VVPR bis (current income)

Amount distributed / allocated

(-) Withholding tax on movable property

VVPR bis nets / an

📅 Monthly equivalent

Cost allocation

Annual net income received by scenario (salary + benefits + current dividends) according to the chosen gross salary amount

24:T597a3,

📊 Key results — Current financial year

🏢 Company view — simplified BeGAAP P&L — Current financial year

Simplified accounting reading of the current financial year

Item	Annual	%/turnover
I. Sales and services	-
Turnover excl. VAT	-

II. Cost of sales and services	-
III. Operating result	-
VI. Result before taxes	-
VIII. Income taxes	-
Corporate income tax	-
IX. Result for the financial year	-
XII. Result to be allocated	-

👤 Director view — Net income — Current financial year

What you actually receive, in cash or benefits

Item	Annual	/month
💼 Cash excluding dividends	Annual-	/month-
💰 Dividends(VVPRbis 30%)	Annual-	/month-
💶 Total net income (cash + dividends)	Annual-	/month-
🚗 Total non-cash benefits	Annual-	/month-
📊 Indicative total cash + benefits	Annual-	/month-

Item	Annual	%/Turnover	/month
Turnover excl. VAT	-	—	-
Eligible copyright income	-	—	-
professional expenses	-	—	-
Other charges	-	—	-
ONSS/RSVZ contributions	-	—	-
Social insurance fund administration fees	-	—	-
supplementary pension for self-employed persons (PLCI/VAPZ)	-	—	-
pension agreement for self-employed persons	-	—	-
Personal income tax reduction CPTI / PLCIPP	-	—	-
Private hospitalisation insurance	-	—	-
📑 IPP + taxe communale	-	—	-
Withholding tax on copyright income	-	—	-
✅ Sole proprietor net income	-	—	-

Date de début antérieure à 2026 : le simulateur retient une année INASTI complète pour l'exercice simulé 2026.

Your indicative average monthly income: actual cash received + non-cash benefits + dividends received during the financial year; future liquidation reserve flows remain shown separately.

💰 Gross monthly remuneration-

➕ Tantieme smoothed / month+ -

➖ NISSE + fund fees− -

➖ Personal income tax + municipal tax− -

🏦 ➖ PLCI/VAPZ — supplementary pension− -

🏦 ➖ CPTI/PLCIPP — personal premium− -

🏥 ➖ Private hospitalization insurance− -

💳 Monthly net after estimated final tax-

➖ Tax balance not covered by the cash salary− -

🚗 + Non-cash benefits (economic value)+ -

🎁 + Exempt benefits/month (meal vouchers + eco vouchers)+ -

💼 + Expense reimbursements & social benefits+ -

📝 + Net copyright income / month+ -

🏠 + Office rent received from the company+ -

🏦 Total monthly cash excluding dividends-

VVPR bis / an-

🟢 Liquidation reserve (net in 5 years)-

VVPR bis averaged per month-

📝 Net copyright income / year (annual total)-

💶 Total estimated monthly cash (net salary + smoothed dividends / month)-

🏆 Indicative monthly total (cash + dividends + non-cash benefits (economic value))-

Item	Amount
Résultat société
Chiffre d'affaires (HTVA)	-
(-) Operating expenses	-
(-) Company director remuneration	-
INASTI : montant nul faute de rémunération positive dans ce scénario
Bénéfice avant ISOC	-
Corporate income tax
20% sur 100.000 € + 25% excédent (progressif PME)	0%
(-) Corporate income tax	-
Solde non affecté après distribution / dotation / réserve	-

Item	Amount
INASTI 2026
Nature du calcul	estimation des cotisations définitives sur rémunération/base courante, hors appels provisoires et régularisations futures
Base INASTI (rémunération imposable + ATN imposables - frais prof.)	-
T1 : 20,5 % (jusqu'à 75 025 €)	-
T2 : 14,16 % (75 025 € -> 110 562 €)	-
Cotisations INASTI (min. 3 562 €/an)	-
(+) Frais gestion caisse - Acerta (3.05%)	-
Total versé à la caisse	-
IPP 2026
Rémunération brute imposable - dirigeant SRL	-
dont salaire brut cash	-
(+) Taxable benefits in kind	-
(-) Frais prof. dirigeant (3%, max 3.200 €)	-
➖ NISSE + fund fees	-
Base imposable IPP (après QC - revAQ)	-
Tranches IPP 2026 - impôt brut sur revAQ, puis réduction QE (méthode légale art. 130-131 CIR)
25% (0 -> 16.720 €)	-
40% (16.720 -> 29.510 €)	-
45% (29.510 -> 51.070 €)	-
50% (> 51.070 €)	-
(+) Réduction d'impôt - quotité exonérée (11 180 € valorisés selon les tranches IPP)	-
Impôt communal (0%)	-
Total IPP + Communal (foyer)	-
Revenu net dirigeant SRL (détail)
Gross cash salary	-
(+) Taxable benefits in kind (non-cash)	-
➖ NISSE + fund fees	-
(-) IPP + Communal retenu pour le net du dirigeant lié à la SRL	-
Revenu net cash dirigeant + ATN fiscal	-
Revenu net total hors dividendes	-
dont rémunération nette du dirigeant + ATN	-

🔵 VVPR bis (current income)

Amount distributed / allocated

(-) Withholding tax on movable property

VVPR bis nets / an

📅 Monthly equivalent

Cost allocation

Annual net income received by scenario (salary + benefits + current dividends) according to the chosen gross salary amount

25:T59e87,