| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 182.00 | 2 182.00 | | 2 182.00 |
BB Receivables related to investments | 32 197.00 | | 32 197.00 | 32 197.00 |
BJ TOTAL (I) | 2 068 491.00 | 2 182.00 | 2 066 309.00 | 2 068 491.00 |
BZ Other receivables | 5 066.00 | | 5 066.00 | 5 066.00 |
CF Cash and cash equivalents | 2 028.00 | | 2 029.00 | 2 028.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 7 093.00 | | 7 093.00 | 7 093.00 |
CO Grand total (0 to V) | 2 075 584.00 | 2 182.00 | 2 073 402.00 | 2 075 584.00 |
CU Other investments | 2 034 112.00 | | 2 034 112.00 | 2 034 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 776 685.00 | 1 776 685.00 | | 1 776 685.00 |
DD Legal reserve (1) | 3 160.00 | 2 878.00 | | 3 160.00 |
DH Retained earnings | 60 044.00 | 54 680.00 | | 60 044.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 482.00 | 5 646.00 | | -5 482.00 |
DL TOTAL (I) | 1 834 407.00 | 1 839 889.00 | | 1 834 407.00 |
DV Miscellaneous Loans and Financial Debts (4) | 230 147.00 | 230 485.00 | | 230 147.00 |
DX Trade payables and related accounts | 5 021.00 | 3 941.00 | | 5 021.00 |
DY Tax and social security liabilities | | 4 355.00 | | |
EA Other liabilities | 3 828.00 | 3 828.00 | | 3 828.00 |
EC TOTAL (IV) | 238 996.00 | 242 609.00 | | 238 996.00 |
EE Grand total (I to V) | 2 073 402.00 | 2 082 498.00 | | 2 073 402.00 |
EG Accrued income and payables due within one year | 238 996.00 | 242 609.00 | | 238 996.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 514.00 | |
FX Taxes, duties, and similar payments | | | 1 093.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 334.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 941.00 | |
GG - OPERATING RESULT (I - II) | | | -5 941.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 460.00 | |
GP Total financial income (V) | | | 460.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 459.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 482.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 800.00 | | |
HD Total exceptional income (VII) | | 2 800.00 | | |
HF Exceptional expenses on capital transactions | | 2 828.00 | | |
HH Total exceptional expenses (VIII) | | 2 828.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -28.00 | | |
HK Income tax | | 1 598.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 460.00 | 24 506.00 | | 460.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 942.00 | 18 860.00 | | 5 942.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 482.00 | 5 646.00 | | -5 482.00 |
| |
| 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 | 2 068 031.00 | | 764.00 | 2 068 031.00 |
I3 DECREASES Total Financial Fixed Assets | | 304.00 | 2 066 309.00 | |
I4 DECREASES Grand Total | | 304.00 | 2 068 491.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 182.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 182.00 | | | 2 182.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 065 849.00 | | 764.00 | 2 065 849.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 182.00 | | | 2 182.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 182.00 | | | 2 182.00 |
| |
| 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 | 5 021.00 | 5 021.00 | | 5 021.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 828.00 | 3 828.00 | | 3 828.00 |
UL Receivables related to investments | 32 197.00 | 32 197.00 | | 32 197.00 |
UZ Social Security, other social security organizations | 4 229.00 | 4 229.00 | | 4 229.00 |
VB VAT | 837.00 | 837.00 | | 837.00 |
VI Group and Associates | 230 147.00 | | 230 147.00 | 230 147.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 262.00 | 37 262.00 | | 37 262.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 238 996.00 | 8 849.00 | 230 147.00 | 238 996.00 |
