| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 17 072.00 | | 17 072.00 | 17 072.00 |
CF Cash and cash equivalents | 47 367.00 | | 47 367.00 | 47 367.00 |
CJ TOTAL (II) | 64 438.00 | | 64 438.00 | 64 438.00 |
CO Grand total (0 to V) | 64 438.00 | | 64 438.00 | 64 438.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 292.00 | | | 32 292.00 |
DL TOTAL (I) | 33 792.00 | | | 33 792.00 |
DV Miscellaneous Loans and Financial Debts (4) | 744.00 | | | 744.00 |
DX Trade payables and related accounts | 5 302.00 | | | 5 302.00 |
DY Tax and social security liabilities | 24 600.00 | | | 24 600.00 |
EC TOTAL (IV) | 30 646.00 | | | 30 646.00 |
EE Grand total (I to V) | 64 438.00 | | | 64 438.00 |
EG Accrued income and payables due within one year | 30 646.00 | | | 30 646.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 378.00 | | 96 378.00 | 96 378.00 |
FJ Net sales | 96 378.00 | | 96 378.00 | 96 378.00 |
FR Total operating income (I) | | | 96 378.00 | |
FW Other purchases and external expenses | | | 19 819.00 | |
FX Taxes, duties, and similar payments | | | 131.00 | |
FY Salaries and Wages | | | 30 699.00 | |
FZ Social Security Contributions | | | 7 739.00 | |
GF Total Operating Expenses (II) | | | 58 387.00 | |
GG - OPERATING RESULT (I - II) | | | 37 991.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 991.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 699.00 | | | 5 699.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 378.00 | | | 96 378.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 086.00 | | | 64 086.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 292.00 | | | 32 292.00 |
| |
| 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 | 5 302.00 | 5 302.00 | | 5 302.00 |
8C Staff and Related Accounts | 12 947.00 | 12 947.00 | | 12 947.00 |
8D Social Security and Other Social Organizations | 3 940.00 | 3 940.00 | | 3 940.00 |
8E Income Taxes | 5 699.00 | 5 699.00 | | 5 699.00 |
UZ Social Security, other social security organizations | 51.00 | | | 51.00 |
VB VAT | 1 271.00 | | | 1 271.00 |
VC Group and associates | 15 750.00 | | | 15 750.00 |
VI Group and Associates | 744.00 | 744.00 | | 744.00 |
VQ Other Taxes, Duties, and Similar Debts | 131.00 | 131.00 | | 131.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 072.00 | 17 072.00 | | 17 072.00 |
VW VAT | 1 884.00 | 1 884.00 | | 1 884.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 646.00 | 30 646.00 | | 30 646.00 |
