| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 119 411.00 | 7 625.00 | 111 786.00 | 119 411.00 |
BJ TOTAL (I) | 236 416.00 | 7 625.00 | 228 791.00 | 236 416.00 |
BZ Other receivables | 54 706.00 | | 54 706.00 | 54 706.00 |
CD Marketable securities | 200 180.00 | | 200 180.00 | 200 180.00 |
CF Cash and cash equivalents | 1 567 088.00 | | 1 567 088.00 | 1 567 088.00 |
CJ TOTAL (II) | 1 821 974.00 | | 1 821 974.00 | 1 821 974.00 |
CO Grand total (0 to V) | 2 058 390.00 | 7 625.00 | 2 050 765.00 | 2 058 390.00 |
CU Other investments | 117 005.00 | | 117 005.00 | 117 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 500.00 | 170 500.00 | | 170 500.00 |
DD Legal reserve (1) | 17 050.00 | 17 050.00 | | 17 050.00 |
DG Other reserves | 1 859 661.00 | 1 859 661.00 | | 1 859 661.00 |
DH Retained earnings | -14 338.00 | | | -14 338.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 995.00 | -14 338.00 | | 13 995.00 |
DL TOTAL (I) | 2 046 869.00 | 2 032 874.00 | | 2 046 869.00 |
DV Miscellaneous Loans and Financial Debts (4) | 778.00 | 7 816.00 | | 778.00 |
DX Trade payables and related accounts | 2 111.00 | 2 388.00 | | 2 111.00 |
DY Tax and social security liabilities | 707.00 | 2 366.00 | | 707.00 |
EA Other liabilities | 300.00 | | | 300.00 |
EC TOTAL (IV) | 3 896.00 | 12 570.00 | | 3 896.00 |
EE Grand total (I to V) | 2 050 765.00 | 2 045 443.00 | | 2 050 765.00 |
EG Accrued income and payables due within one year | 3 896.00 | 12 570.00 | | 3 896.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 20 412.00 | |
FX Taxes, duties, and similar payments | | | 4 934.00 | |
FZ Social Security Contributions | | | 38.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 625.00 | |
GF Total Operating Expenses (II) | | | 33 009.00 | |
GG - OPERATING RESULT (I - II) | | | -33 009.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 078.00 | |
GL Other interest and similar income | | | 29 899.00 | |
GP Total financial income (V) | | | 48 977.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 48 977.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 967.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 5 700.00 | | |
A2 TOTAL ASSETS | 38.00 | 5 183.00 | | 38.00 |
HK Income tax | 1 972.00 | | | 1 972.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 977.00 | 6 565.00 | | 48 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 981.00 | 20 902.00 | | 34 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 995.00 | -14 338.00 | | 13 995.00 |
| |
| 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 | 2 111.00 | 2 111.00 | | 2 111.00 |
8E Income Taxes | 542.00 | 542.00 | | 542.00 |
8K Other liabilities (including liabilities related to repo transactions) | 300.00 | 300.00 | | 300.00 |
UZ Social Security, other social security organizations | 8 692.00 | 8 692.00 | | 8 692.00 |
VC Group and associates | 43 035.00 | 43 035.00 | | 43 035.00 |
VI Group and Associates | 778.00 | 778.00 | | 778.00 |
VQ Other Taxes, Duties, and Similar Debts | 165.00 | 165.00 | | 165.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 979.00 | 2 979.00 | | 2 979.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 706.00 | 54 706.00 | | 54 706.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 896.00 | 3 896.00 | | 3 896.00 |
