| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 86 361.00 | 86 361.00 | | 86 361.00 |
AT Other tangible assets | 29 615.00 | 29 615.00 | | 29 615.00 |
BH Other financial assets | 5 500.00 | | 5 500.00 | 5 500.00 |
BJ TOTAL (I) | 121 476.00 | 115 976.00 | 5 500.00 | 121 476.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 6 402.00 | | 6 402.00 | 6 402.00 |
CF Cash and cash equivalents | 707.00 | | 707.00 | 707.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 7 110.00 | | 7 110.00 | 7 110.00 |
CO Grand total (0 to V) | 128 586.00 | 115 976.00 | 12 610.00 | 128 586.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -93 076.00 | -92 088.00 | | -93 076.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 241.00 | -988.00 | | -28 241.00 |
DL TOTAL (I) | -111 317.00 | -83 076.00 | | -111 317.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 000.00 | 100 000.00 | | 114 000.00 |
DX Trade payables and related accounts | 603.00 | 1 516.00 | | 603.00 |
DY Tax and social security liabilities | 9 324.00 | 16 621.00 | | 9 324.00 |
EC TOTAL (IV) | 123 927.00 | 118 138.00 | | 123 927.00 |
EE Grand total (I to V) | 12 610.00 | 35 061.00 | | 12 610.00 |
EI Including equity loans | 114 000.00 | | | 114 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 974.00 | | 96 974.00 | 96 974.00 |
FJ Net sales | 96 974.00 | | 96 974.00 | 96 974.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 393.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 107 371.00 | |
FW Other purchases and external expenses | | | 53 501.00 | |
FX Taxes, duties, and similar payments | | | 3 756.00 | |
FY Salaries and Wages | | | 62 580.00 | |
FZ Social Security Contributions | | | 15 774.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 135 611.00 | |
GG - OPERATING RESULT (I - II) | | | -28 241.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 241.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 263.00 | | |
HC Reversals of provisions and transfers of expenses | 4 325.00 | | | 4 325.00 |
HD Total exceptional income (VII) | 4 325.00 | 263.00 | | 4 325.00 |
HE Exceptional expenses on management operations | 4 325.00 | | | 4 325.00 |
HH Total exceptional expenses (VIII) | 4 325.00 | | | 4 325.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 263.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 111 696.00 | 150 935.00 | | 111 696.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 139 936.00 | 151 923.00 | | 139 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 241.00 | -988.00 | | -28 241.00 |
| |
| 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 | 121 476.00 | | | 121 476.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 500.00 | |
I4 DECREASES Grand Total | | | 121 476.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 115 976.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 115 976.00 | | | 115 976.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 500.00 | | | 5 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 115 976.00 | | | 115 976.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 115 976.00 | | | 115 976.00 |
| |
| 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 | 603.00 | 603.00 | | 603.00 |
8C Staff and Related Accounts | 1 353.00 | 1 353.00 | | 1 353.00 |
8D Social Security and Other Social Organizations | 5 584.00 | 5 584.00 | | 5 584.00 |
UT Other financial assets | 5 500.00 | | 5 500.00 | 5 500.00 |
UZ Social Security, other social security organizations | 6.00 | 6.00 | | 6.00 |
VB VAT | 2 612.00 | 2 612.00 | | 2 612.00 |
VI Group and Associates | 114 000.00 | | | 114 000.00 |
VN Other taxes, similar payments | 3 784.00 | 3 784.00 | | 3 784.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 902.00 | 6 402.00 | 5 500.00 | 11 902.00 |
VW VAT | 2 387.00 | 2 387.00 | | 2 387.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 927.00 | 9 927.00 | | 123 927.00 |
