| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 515.00 | 1 515.00 | | 1 515.00 |
AT Other tangible assets | 2 000.00 | 2 000.00 | | 2 000.00 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 3 595.00 | 3 515.00 | 80.00 | 3 595.00 |
BX Customers and related accounts | 1 219.00 | | 1 219.00 | 1 219.00 |
BZ Other receivables | 1 029.00 | | 1 029.00 | 1 029.00 |
CF Cash and cash equivalents | 10 153.00 | | 10 153.00 | 10 153.00 |
CJ TOTAL (II) | 12 401.00 | | 12 401.00 | 12 401.00 |
CO Grand total (0 to V) | 15 996.00 | 3 515.00 | 12 481.00 | 15 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DH Retained earnings | 7 085.00 | | | 7 085.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 827.00 | | | -13 827.00 |
DL TOTAL (I) | -2 742.00 | | | -2 742.00 |
DU Loans and Debts from Credit Institutions (3) | 235.00 | | | 235.00 |
DV Miscellaneous Loans and Financial Debts (4) | 609.00 | | | 609.00 |
DW Advances and down payments received on current orders | 7 026.00 | | | 7 026.00 |
DX Trade payables and related accounts | 7 022.00 | | | 7 022.00 |
DY Tax and social security liabilities | 331.00 | | | 331.00 |
EC TOTAL (IV) | 15 223.00 | | | 15 223.00 |
EE Grand total (I to V) | 12 481.00 | | | 12 481.00 |
EI Including equity loans | 609.00 | | | 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 55 151.00 | |
FJ Net sales | | | 55 151.00 | |
FM Inventory production | | | -13 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 185.00 | |
FR Total operating income (I) | | | 56 337.00 | |
FU Purchases of raw materials and other supplies | | | 28 679.00 | |
FW Other purchases and external expenses | | | 8 189.00 | |
FX Taxes, duties, and similar payments | | | 1 473.00 | |
FY Salaries and Wages | | | 8 000.00 | |
FZ Social Security Contributions | | | 6 760.00 | |
GE Other Expenses | | | 16 899.00 | |
GF Total Operating Expenses (II) | | | 70 001.00 | |
GG - OPERATING RESULT (I - II) | | | -13 664.00 | |
GL Other interest and similar income | | | 54.00 | |
GP Total financial income (V) | | | 54.00 | |
GR Interest and similar expenses | | | 217.00 | |
GU Total financial expenses (VI) | | | 217.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -163.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 827.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 56 390.00 | | | 56 390.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 217.00 | | | 70 217.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 827.00 | | | -13 827.00 |
| |
| 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 | 3 595.00 | | | 3 595.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80.00 | |
I4 DECREASES Grand Total | | | 3 595.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 515.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 515.00 | | | 3 515.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 80.00 | | | 80.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 515.00 | | | 3 515.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 515.00 | | | 3 515.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 14 185.00 | | 14 185.00 | 14 185.00 |
7B Total provisions for depreciation | 14 185.00 | | 14 185.00 | 14 185.00 |
7C Grand total | 14 185.00 | | 14 185.00 | 14 185.00 |
UE of which provisions and reversals: - Operating | | | 14 185.00 | |
| |
| 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 | 7 022.00 | 7 022.00 | | 7 022.00 |
UX Other trade receivables | 1 219.00 | 1 219.00 | | 1 219.00 |
UZ Social Security, other social security organizations | 948.00 | 948.00 | | 948.00 |
VH Loans with a maturity of more than one year at origin | 235.00 | 235.00 | | 235.00 |
VI Group and Associates | 609.00 | 609.00 | | 609.00 |
VK Loans repaid during the year | 1 076.00 | | | 1 076.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 81.00 | 81.00 | | 81.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 248.00 | 2 248.00 | | 2 248.00 |
VW VAT | 331.00 | 331.00 | | 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 196.00 | 8 196.00 | | 8 196.00 |
