| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 581.00 | 1 011.00 | 570.00 | 1 581.00 |
BJ TOTAL (I) | 1 287 842.00 | 1 011.00 | 1 286 831.00 | 1 287 842.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 106 806.00 | | 106 806.00 | 106 806.00 |
CF Cash and cash equivalents | 36 920.00 | | 36 920.00 | 36 920.00 |
CH Prepaid expenses | 1 253.00 | | 1 253.00 | 1 253.00 |
CJ TOTAL (II) | 144 979.00 | | 144 979.00 | 144 979.00 |
CO Grand total (0 to V) | 1 432 821.00 | 1 011.00 | 1 431 810.00 | 1 432 821.00 |
CU Other investments | 1 286 261.00 | | 1 286 261.00 | 1 286 261.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 17 374.00 | 12 474.00 | | 17 374.00 |
DG Other reserves | 456 288.00 | 363 176.00 | | 456 288.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 930.00 | 98 012.00 | | 15 930.00 |
DK Regulated provisions | 69 261.00 | 64 567.00 | | 69 261.00 |
DL TOTAL (I) | 808 853.00 | 788 229.00 | | 808 853.00 |
DU Loans and Debts from Credit Institutions (3) | 248 872.00 | 326 457.00 | | 248 872.00 |
DV Miscellaneous Loans and Financial Debts (4) | 358 742.00 | 387 705.00 | | 358 742.00 |
DX Trade payables and related accounts | 1 427.00 | 1 972.00 | | 1 427.00 |
DY Tax and social security liabilities | 13 915.00 | 4 363.00 | | 13 915.00 |
EC TOTAL (IV) | 622 956.00 | 720 497.00 | | 622 956.00 |
EE Grand total (I to V) | 1 431 810.00 | 1 508 726.00 | | 1 431 810.00 |
EG Accrued income and payables due within one year | 457 126.00 | 502 970.00 | | 457 126.00 |
EI Including equity loans | 358 742.00 | | | 358 742.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 145 030.00 | | 145 030.00 | 145 030.00 |
FJ Net sales | 145 030.00 | | 145 030.00 | 145 030.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 145 031.00 | |
FW Other purchases and external expenses | | | 24 871.00 | |
FX Taxes, duties, and similar payments | | | 1 031.00 | |
FY Salaries and Wages | | | 81 280.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 351.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 107 534.00 | |
GG - OPERATING RESULT (I - II) | | | 37 497.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 291.00 | |
GP Total financial income (V) | | | 291.00 | |
GR Interest and similar expenses | | | 9 593.00 | |
GU Total financial expenses (VI) | | | 9 593.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 302.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 694.00 | 13 852.00 | | 4 694.00 |
HH Total exceptional expenses (VIII) | 4 694.00 | 13 852.00 | | 4 694.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 694.00 | -13 852.00 | | -4 694.00 |
HK Income tax | 7 571.00 | -8 756.00 | | 7 571.00 |
HL TOTAL REVENUE (I + III + V + VII) | 145 322.00 | 239 628.00 | | 145 322.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 392.00 | 141 616.00 | | 129 392.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 930.00 | 98 012.00 | | 15 930.00 |
| |
| 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 | 1 287 260.00 | | 582.00 | 1 287 260.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 286 261.00 | |
I4 DECREASES Grand Total | | | 1 287 842.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 581.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 999.00 | | 582.00 | 999.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 286 261.00 | | | 1 286 261.00 |
| |
| 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 | 1 427.00 | 1 427.00 | | 1 427.00 |
UZ Social Security, other social security organizations | 2 777.00 | | | 2 777.00 |
VB VAT | 92.00 | | | 92.00 |
VC Group and associates | 79 873.00 | | | 79 873.00 |
VH Loans with a maturity of more than one year at origin | 248 872.00 | 83 041.00 | 165 831.00 | 248 872.00 |
VI Group and Associates | 358 742.00 | 358 742.00 | | 358 742.00 |
VK Loans repaid during the year | 76 283.00 | | | 76 283.00 |
VM Income taxes | 24 064.00 | | | 24 064.00 |
VQ Other Taxes, Duties, and Similar Debts | 25.00 | 25.00 | | 25.00 |
VS Prepaid expenses | 1 253.00 | | | 1 253.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 108 059.00 | 108 059.00 | | 108 059.00 |
VW VAT | 13 890.00 | 13 890.00 | | 13 890.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 622 956.00 | 457 126.00 | 165 831.00 | 622 956.00 |
