| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 000.00 | 744.00 | 6 256.00 | 7 000.00 |
BJ TOTAL (I) | 473 290.00 | 744.00 | 472 546.00 | 473 290.00 |
BX Customers and related accounts | 13 000.00 | | 13 000.00 | 13 000.00 |
BZ Other receivables | 22 829.00 | | 22 829.00 | 22 829.00 |
CF Cash and cash equivalents | 21 325.00 | | 21 325.00 | 21 325.00 |
CH Prepaid expenses | 67.00 | | 67.00 | 67.00 |
CJ TOTAL (II) | 57 221.00 | | 57 221.00 | 57 221.00 |
CO Grand total (0 to V) | 530 511.00 | 744.00 | 529 767.00 | 530 511.00 |
CU Other investments | 466 290.00 | | 466 290.00 | 466 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 425 000.00 | | | 425 000.00 |
DD Legal reserve (1) | 3 653.00 | | | 3 653.00 |
DG Other reserves | 70 278.00 | | | 70 278.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 228.00 | | | 9 228.00 |
DL TOTAL (I) | 508 158.00 | | | 508 158.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 551.00 | | | 14 551.00 |
DX Trade payables and related accounts | 1 089.00 | | | 1 089.00 |
DY Tax and social security liabilities | 5 969.00 | | | 5 969.00 |
EC TOTAL (IV) | 21 609.00 | | | 21 609.00 |
EE Grand total (I to V) | 529 767.00 | | | 529 767.00 |
EG Accrued income and payables due within one year | 21 609.00 | | | 21 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 45 000.00 | | 45 000.00 | 45 000.00 |
FJ Net sales | 45 000.00 | | 45 000.00 | 45 000.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 45 003.00 | |
FW Other purchases and external expenses | | | 5 394.00 | |
FX Taxes, duties, and similar payments | | | 120.00 | |
FY Salaries and Wages | | | 24 974.00 | |
FZ Social Security Contributions | | | 3 460.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 337.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 34 287.00 | |
GG - OPERATING RESULT (I - II) | | | 10 716.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 716.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 488.00 | | | 1 488.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 003.00 | | | 45 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 775.00 | | | 35 775.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 228.00 | | | 9 228.00 |
| |
| 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 | 467 290.00 | 6 000.00 | | 467 290.00 |
I3 DECREASES Total Financial Fixed Assets | | | 466 290.00 | |
I4 DECREASES Grand Total | | | 473 290.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 000.00 | 6 000.00 | | 1 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 466 290.00 | | | 466 290.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 406.00 | 337.00 | | 406.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 406.00 | 337.00 | | 406.00 |
| |
| 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 | 1 089.00 | 1 089.00 | | 1 089.00 |
8C Staff and Related Accounts | 1 903.00 | 1 903.00 | | 1 903.00 |
8D Social Security and Other Social Organizations | 1 256.00 | 1 256.00 | | 1 256.00 |
UX Other trade receivables | 13 000.00 | | | 13 000.00 |
UZ Social Security, other social security organizations | 576.00 | | | 576.00 |
VB VAT | 1 354.00 | | | 1 354.00 |
VI Group and Associates | 14 551.00 | 14 551.00 | | 14 551.00 |
VM Income taxes | 20 899.00 | | | 20 899.00 |
VQ Other Taxes, Duties, and Similar Debts | 13.00 | 13.00 | | 13.00 |
VS Prepaid expenses | 67.00 | | | 67.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 896.00 | 35 896.00 | | 35 896.00 |
VW VAT | 2 798.00 | 2 798.00 | | 2 798.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 609.00 | 21 609.00 | | 21 609.00 |
