| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 918.00 | 638.00 | 281.00 | 918.00 |
BJ TOTAL (I) | 736 597.00 | 638.00 | 735 959.00 | 736 597.00 |
BZ Other receivables | 99 427.00 | | 99 427.00 | 99 427.00 |
CF Cash and cash equivalents | 32 672.00 | | 32 672.00 | 32 672.00 |
CJ TOTAL (II) | 132 100.00 | | 132 100.00 | 132 100.00 |
CO Grand total (0 to V) | 868 697.00 | 638.00 | 868 059.00 | 868 697.00 |
CU Other investments | 735 679.00 | | 735 679.00 | 735 679.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 579 137.00 | 486 725.00 | | 579 137.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 541.00 | 92 412.00 | | 94 541.00 |
DL TOTAL (I) | 677 678.00 | 583 137.00 | | 677 678.00 |
DU Loans and Debts from Credit Institutions (3) | 7 863.00 | 100 168.00 | | 7 863.00 |
DV Miscellaneous Loans and Financial Debts (4) | 148 764.00 | 55 332.00 | | 148 764.00 |
DX Trade payables and related accounts | 5 354.00 | 7 117.00 | | 5 354.00 |
DY Tax and social security liabilities | 28 400.00 | 27 980.00 | | 28 400.00 |
EC TOTAL (IV) | 190 381.00 | 190 597.00 | | 190 381.00 |
EE Grand total (I to V) | 868 059.00 | 773 735.00 | | 868 059.00 |
EG Accrued income and payables due within one year | 190 381.00 | 190 597.00 | | 190 381.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 330 000.00 | | 330 000.00 | 330 000.00 |
FJ Net sales | 330 000.00 | | 330 000.00 | 330 000.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 330 003.00 | |
FW Other purchases and external expenses | | | 26 545.00 | |
FX Taxes, duties, and similar payments | | | 633.00 | |
FY Salaries and Wages | | | 152 782.00 | |
FZ Social Security Contributions | | | 17 669.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 306.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 197 946.00 | |
GG - OPERATING RESULT (I - II) | | | 132 057.00 | |
GL Other interest and similar income | | | 842.00 | |
GP Total financial income (V) | | | 842.00 | |
GR Interest and similar expenses | | | 3 913.00 | |
GU Total financial expenses (VI) | | | 3 913.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 071.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 128 986.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 225.00 | | |
HH Total exceptional expenses (VIII) | | 225.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -225.00 | | |
HK Income tax | 34 445.00 | 36 085.00 | | 34 445.00 |
HL TOTAL REVENUE (I + III + V + VII) | 330 845.00 | 330 000.00 | | 330 845.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 236 305.00 | 237 588.00 | | 236 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 541.00 | 92 412.00 | | 94 541.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 736 597.00 | | | 736 597.00 |
I3 DECREASES Total Financial Fixed Assets | | | 735 679.00 | |
I4 DECREASES Grand Total | | | 736 597.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 918.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 918.00 | | | 918.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 735 679.00 | | | 735 679.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 332.00 | 306.00 | | 332.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 332.00 | 306.00 | | 332.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 5 354.00 | 5 354.00 | | 5 354.00 |
8C Staff and Related Accounts | 7 269.00 | 7 269.00 | | 7 269.00 |
8D Social Security and Other Social Organizations | 15 270.00 | 15 270.00 | | 15 270.00 |
UZ Social Security, other social security organizations | 1 904.00 | | | 1 904.00 |
VB VAT | 882.00 | | | 882.00 |
VC Group and associates | 92 396.00 | | | 92 396.00 |
VG Loans with a maturity of up to one year at origin | 12.00 | 12.00 | | 12.00 |
VH Loans with a maturity of more than one year at origin | 7 850.00 | 7 850.00 | | 7 850.00 |
VI Group and Associates | 148 764.00 | 148 764.00 | | 148 764.00 |
VK Loans repaid during the year | 92 318.00 | | | 92 318.00 |
VM Income taxes | 4 245.00 | | | 4 245.00 |
VQ Other Taxes, Duties, and Similar Debts | 390.00 | 390.00 | | 390.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 427.00 | 99 427.00 | | 99 427.00 |
VW VAT | 5 471.00 | 5 471.00 | | 5 471.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 190 381.00 | 190 381.00 | | 190 381.00 |
