| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 47 715.00 | | 47 715.00 | 47 715.00 |
AR Technical installations, industrial equipment and tools | 4 088.00 | 4 088.00 | | 4 088.00 |
AT Other tangible assets | 10 228.00 | 10 228.00 | | 10 228.00 |
BJ TOTAL (I) | 62 032.00 | 14 317.00 | 47 715.00 | 62 032.00 |
BL Raw materials, supplies | 16 460.00 | | 16 460.00 | 16 460.00 |
BX Customers and related accounts | 16 852.00 | | 16 852.00 | 16 852.00 |
BZ Other receivables | 4 807.00 | | 4 807.00 | 4 807.00 |
CF Cash and cash equivalents | 28 254.00 | | 28 254.00 | 28 254.00 |
CH Prepaid expenses | 745.00 | | 745.00 | 745.00 |
CJ TOTAL (II) | 67 120.00 | | 67 120.00 | 67 120.00 |
CO Grand total (0 to V) | 129 152.00 | 14 317.00 | 114 835.00 | 129 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 49 823.00 | | | 49 823.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 577.00 | | | -13 577.00 |
DL TOTAL (I) | 88 245.00 | | | 88 245.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 981.00 | | | 12 981.00 |
DX Trade payables and related accounts | 4 524.00 | | | 4 524.00 |
DY Tax and social security liabilities | 8 798.00 | | | 8 798.00 |
EA Other liabilities | 285.00 | | | 285.00 |
EC TOTAL (IV) | 26 589.00 | | | 26 589.00 |
EE Grand total (I to V) | 114 835.00 | | | 114 835.00 |
EG Accrued income and payables due within one year | 26 589.00 | | | 26 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 446.00 | | 1 446.00 | 1 446.00 |
FG Production sold - services | 88 133.00 | | 88 133.00 | 88 133.00 |
FJ Net sales | 89 579.00 | | 89 579.00 | 89 579.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 89 581.00 | |
FU Purchases of raw materials and other supplies | | | 11 873.00 | |
FV Inventory change (raw materials and supplies) | | | 929.00 | |
FW Other purchases and external expenses | | | 35 192.00 | |
FX Taxes, duties, and similar payments | | | 857.00 | |
FY Salaries and Wages | | | 47 795.00 | |
FZ Social Security Contributions | | | 6 459.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 103 127.00 | |
GG - OPERATING RESULT (I - II) | | | -13 545.00 | |
GR Interest and similar expenses | | | 31.00 | |
GU Total financial expenses (VI) | | | 31.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -31.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 577.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 89 581.00 | | | 89 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 158.00 | | | 103 158.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 577.00 | | | -13 577.00 |
| |
| 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 | 62 032.00 | | | 62 032.00 |
I4 DECREASES Grand Total | | | 62 032.00 | |
IO DECREASES Total including other intangible assets | | | 47 715.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 317.00 | |
KD ACQUISITIONS Total including other intangible assets | 47 715.00 | | | 47 715.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 317.00 | | | 14 317.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 317.00 | | | 14 317.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 317.00 | | | 14 317.00 |
| |
| 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 | 4 524.00 | 4 524.00 | | 4 524.00 |
8C Staff and Related Accounts | 2 600.00 | 2 600.00 | | 2 600.00 |
8D Social Security and Other Social Organizations | 2 129.00 | 2 129.00 | | 2 129.00 |
8K Other liabilities (including liabilities related to repo transactions) | 285.00 | 285.00 | | 285.00 |
UX Other trade receivables | 16 852.00 | 16 852.00 | | 16 852.00 |
UZ Social Security, other social security organizations | 896.00 | 896.00 | | 896.00 |
VB VAT | 840.00 | 840.00 | | 840.00 |
VI Group and Associates | 12 981.00 | 12 981.00 | | 12 981.00 |
VM Income taxes | 1 290.00 | 1 290.00 | | 1 290.00 |
VQ Other Taxes, Duties, and Similar Debts | 626.00 | 626.00 | | 626.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 781.00 | 1 781.00 | | 1 781.00 |
VS Prepaid expenses | 745.00 | 745.00 | | 745.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 405.00 | 22 405.00 | | 22 405.00 |
VW VAT | 3 441.00 | 3 441.00 | | 3 441.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 589.00 | 26 589.00 | | 26 589.00 |
