| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 12 500.00 | | 12 500.00 | 12 500.00 |
AT Other tangible assets | 500.00 | 500.00 | | 500.00 |
BJ TOTAL (I) | 13 000.00 | 500.00 | 12 500.00 | 13 000.00 |
BZ Other receivables | 1 534.00 | | 1 534.00 | 1 534.00 |
CF Cash and cash equivalents | 24 205.00 | | 24 205.00 | 24 205.00 |
CH Prepaid expenses | 367.00 | | 367.00 | 367.00 |
CJ TOTAL (II) | 26 107.00 | | 26 107.00 | 26 107.00 |
CO Grand total (0 to V) | 39 107.00 | 500.00 | 38 607.00 | 39 107.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 6 428.00 | 2 630.00 | | 6 428.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 564.00 | 3 798.00 | | 5 564.00 |
DL TOTAL (I) | 12 992.00 | 7 428.00 | | 12 992.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 557.00 | 15 557.00 | | 15 557.00 |
DX Trade payables and related accounts | 895.00 | 813.00 | | 895.00 |
DY Tax and social security liabilities | 9 163.00 | 7 853.00 | | 9 163.00 |
EC TOTAL (IV) | 25 615.00 | 24 222.00 | | 25 615.00 |
EE Grand total (I to V) | 38 607.00 | 31 650.00 | | 38 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 389.00 | | 43 389.00 | 43 389.00 |
FJ Net sales | 43 389.00 | | 43 389.00 | 43 389.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 43 393.00 | |
FU Purchases of raw materials and other supplies | | | 303.00 | |
FW Other purchases and external expenses | | | 10 209.00 | |
FX Taxes, duties, and similar payments | | | 1 319.00 | |
FY Salaries and Wages | | | 22 737.00 | |
FZ Social Security Contributions | | | 2 534.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 37 104.00 | |
GG - OPERATING RESULT (I - II) | | | 6 289.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 289.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 725.00 | 458.00 | | 725.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 393.00 | 38 749.00 | | 43 393.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 829.00 | 34 951.00 | | 37 829.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 564.00 | 3 798.00 | | 5 564.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 500.00 | | | 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 500.00 | | | 500.00 |
| |
| 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 | 895.00 | 895.00 | | 895.00 |
8C Staff and Related Accounts | 4 212.00 | 4 212.00 | | 4 212.00 |
8D Social Security and Other Social Organizations | 4 271.00 | 4 271.00 | | 4 271.00 |
UZ Social Security, other social security organizations | 7.00 | | | 7.00 |
VB VAT | 195.00 | | | 195.00 |
VI Group and Associates | 15 557.00 | 15 557.00 | | 15 557.00 |
VM Income taxes | 501.00 | | | 501.00 |
VP Miscellaneous | 831.00 | | | 831.00 |
VS Prepaid expenses | 367.00 | | | 367.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 901.00 | 1 901.00 | | 1 901.00 |
VW VAT | 681.00 | 681.00 | | 681.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 615.00 | 25 615.00 | | 25 615.00 |
