| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | 41.00 | -41.00 | |
AF Concessions, Patents and Similar Rights | 1 050.00 | | 1 050.00 | 1 050.00 |
AT Other tangible assets | 5 629.00 | 291.00 | 5 338.00 | 5 629.00 |
BJ TOTAL (I) | 6 679.00 | 332.00 | 6 347.00 | 6 679.00 |
BZ Other receivables | 4 134.00 | | 4 134.00 | 4 134.00 |
CF Cash and cash equivalents | 2 867.00 | | 2 867.00 | 2 867.00 |
CH Prepaid expenses | 317.00 | | 317.00 | 317.00 |
CJ TOTAL (II) | 7 318.00 | | 7 318.00 | 7 318.00 |
CO Grand total (0 to V) | 13 997.00 | 332.00 | 13 664.00 | 13 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800.00 | | | 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 699.00 | | | -39 699.00 |
DL TOTAL (I) | -38 899.00 | | | -38 899.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 585.00 | | | 42 585.00 |
DX Trade payables and related accounts | 8 382.00 | | | 8 382.00 |
DY Tax and social security liabilities | 396.00 | | | 396.00 |
EA Other liabilities | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 52 564.00 | | | 52 564.00 |
EE Grand total (I to V) | 13 664.00 | | | 13 664.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 663.00 | | 1 663.00 | 1 663.00 |
FG Production sold - services | 5 527.00 | | 5 527.00 | 5 527.00 |
FJ Net sales | 7 189.00 | | 7 189.00 | 7 189.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 995.00 | |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 9 205.00 | |
FS Purchases of goods (including customs duties) | | | 1 231.00 | |
FW Other purchases and external expenses | | | 35 887.00 | |
FX Taxes, duties, and similar payments | | | 211.00 | |
FY Salaries and Wages | | | 9 459.00 | |
FZ Social Security Contributions | | | 3 231.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 332.00 | |
GE Other Expenses | | | 1 372.00 | |
GF Total Operating Expenses (II) | | | 51 723.00 | |
GG - OPERATING RESULT (I - II) | | | -42 519.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -42 519.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 820.00 | | | 2 820.00 |
HD Total exceptional income (VII) | 2 820.00 | | | 2 820.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 820.00 | | | 2 820.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 024.00 | | | 12 024.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 723.00 | | | 51 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 699.00 | | | -39 699.00 |
| |
| 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 | | | 6 679.00 | |
I4 DECREASES Grand Total | | | 6 679.00 | |
IO DECREASES Total including other intangible assets | | | 1 050.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 629.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 1 050.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 5 629.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 332.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 41.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 291.00 | | |
| |
| 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 | 8 382.00 | 8 382.00 | | 8 382.00 |
8D Social Security and Other Social Organizations | 185.00 | 185.00 | | 185.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 200.00 | 1 200.00 | | 1 200.00 |
UZ Social Security, other social security organizations | 7.00 | 7.00 | | 7.00 |
VB VAT | 3 400.00 | 3 400.00 | | 3 400.00 |
VI Group and Associates | 42 585.00 | 42 585.00 | | 42 585.00 |
VM Income taxes | 568.00 | 568.00 | | 568.00 |
VQ Other Taxes, Duties, and Similar Debts | 211.00 | 211.00 | | 211.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 158.00 | 158.00 | | 158.00 |
VS Prepaid expenses | 317.00 | 317.00 | | 317.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 451.00 | 4 451.00 | | 4 451.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 564.00 | 52 564.00 | | 52 564.00 |
