| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 101 000.00 | | 101 000.00 | 101 000.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 641.00 | | 641.00 | 641.00 |
CF Cash and cash equivalents | 4 654.00 | | 4 654.00 | 4 654.00 |
CJ TOTAL (II) | 5 295.00 | | 5 295.00 | 5 295.00 |
CO Grand total (0 to V) | 106 295.00 | | 106 295.00 | 106 295.00 |
CU Other investments | 101 000.00 | | 101 000.00 | 101 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 25 000.00 | 15 000.00 | | 25 000.00 |
DH Retained earnings | 4 398.00 | 923.00 | | 4 398.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 095.00 | 13 475.00 | | 10 095.00 |
DL TOTAL (I) | 40 043.00 | 29 948.00 | | 40 043.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 29.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 758.00 | 73 187.00 | | 61 758.00 |
DX Trade payables and related accounts | 2 444.00 | 2 444.00 | | 2 444.00 |
DY Tax and social security liabilities | 2 020.00 | 4 677.00 | | 2 020.00 |
EC TOTAL (IV) | 66 252.00 | 80 336.00 | | 66 252.00 |
EE Grand total (I to V) | 106 295.00 | 110 284.00 | | 106 295.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 742.00 | | 35 742.00 | 35 742.00 |
FJ Net sales | 35 742.00 | | 35 742.00 | 35 742.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 35 744.00 | |
FW Other purchases and external expenses | | | 6 387.00 | |
FX Taxes, duties, and similar payments | | | 1 580.00 | |
FY Salaries and Wages | | | 15 020.00 | |
GF Total Operating Expenses (II) | | | 22 987.00 | |
GG - OPERATING RESULT (I - II) | | | 12 757.00 | |
GR Interest and similar expenses | | | 879.00 | |
GU Total financial expenses (VI) | | | 879.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -879.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 877.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 782.00 | 2 378.00 | | 1 782.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 744.00 | 98 552.00 | | 35 744.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 648.00 | 85 077.00 | | 25 648.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 095.00 | 13 475.00 | | 10 095.00 |
| |
| 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 | 101 000.00 | | | 101 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 101 000.00 | |
I4 DECREASES Grand Total | | | 101 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 101 000.00 | | | 101 000.00 |
| |
| 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 | 2 444.00 | 2 444.00 | | 2 444.00 |
8E Income Taxes | 1 782.00 | 1 782.00 | | 1 782.00 |
UZ Social Security, other social security organizations | 239.00 | | | 239.00 |
VB VAT | 402.00 | | | 402.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VI Group and Associates | 61 758.00 | 61 758.00 | | 61 758.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 641.00 | 641.00 | | 641.00 |
VW VAT | 238.00 | 238.00 | | 238.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 252.00 | 66 252.00 | | 66 252.00 |
