| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 21 906.00 | 21 819.00 | 87.00 | 21 906.00 |
BJ TOTAL (I) | 46 906.00 | 21 819.00 | 25 087.00 | 46 906.00 |
BX Customers and related accounts | 865.00 | | 865.00 | 865.00 |
BZ Other receivables | 4 269.00 | | 4 269.00 | 4 269.00 |
CF Cash and cash equivalents | 129 615.00 | | 129 615.00 | 129 615.00 |
CH Prepaid expenses | 651.00 | | 651.00 | 651.00 |
CJ TOTAL (II) | 135 401.00 | | 135 401.00 | 135 401.00 |
CO Grand total (0 to V) | 182 307.00 | 21 819.00 | 160 488.00 | 182 307.00 |
CU Other investments | 25 000.00 | | 25 000.00 | 25 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 110 000.00 | 82 000.00 | | 110 000.00 |
DH Retained earnings | 2 074.00 | 1 632.00 | | 2 074.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 038.00 | 28 442.00 | | 35 038.00 |
DL TOTAL (I) | 148 213.00 | 113 174.00 | | 148 213.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 544.00 | 22 933.00 | | 7 544.00 |
DX Trade payables and related accounts | 2 494.00 | 2 261.00 | | 2 494.00 |
DY Tax and social security liabilities | 2 237.00 | 7 618.00 | | 2 237.00 |
EC TOTAL (IV) | 12 276.00 | 32 812.00 | | 12 276.00 |
EE Grand total (I to V) | 160 488.00 | 145 986.00 | | 160 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 76 179.00 | | 76 179.00 | 76 179.00 |
FJ Net sales | 76 179.00 | | 76 179.00 | 76 179.00 |
FR Total operating income (I) | | | 76 179.00 | |
FW Other purchases and external expenses | | | 16 923.00 | |
FX Taxes, duties, and similar payments | | | 782.00 | |
FY Salaries and Wages | | | 10 000.00 | |
FZ Social Security Contributions | | | 9 233.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 264.00 | |
GF Total Operating Expenses (II) | | | 38 202.00 | |
GG - OPERATING RESULT (I - II) | | | 37 977.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 778.00 | |
GP Total financial income (V) | | | 2 778.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 778.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 755.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 717.00 | 5 019.00 | | 5 717.00 |
HL TOTAL REVENUE (I + III + V + VII) | 78 957.00 | 97 478.00 | | 78 957.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 919.00 | 69 036.00 | | 43 919.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 038.00 | 28 442.00 | | 35 038.00 |
| |
| 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 | 21 906.00 | | 25 000.00 | 21 906.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 000.00 | |
I4 DECREASES Grand Total | | | 46 906.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 906.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 906.00 | | | 21 906.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 25 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 555.00 | 1 264.00 | | 20 555.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 555.00 | 1 264.00 | | 20 555.00 |
| |
| 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 | 2 494.00 | 2 494.00 | | 2 494.00 |
8E Income Taxes | 697.00 | 697.00 | | 697.00 |
UX Other trade receivables | 865.00 | 865.00 | | 865.00 |
UZ Social Security, other social security organizations | 961.00 | 961.00 | | 961.00 |
VB VAT | 530.00 | 530.00 | | 530.00 |
VC Group and associates | 2 778.00 | 2 778.00 | | 2 778.00 |
VI Group and Associates | 7 544.00 | 7 544.00 | | 7 544.00 |
VQ Other Taxes, Duties, and Similar Debts | 497.00 | 497.00 | | 497.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VS Prepaid expenses | 651.00 | 651.00 | | 651.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 786.00 | 5 786.00 | | 5 786.00 |
VW VAT | 1 044.00 | 1 044.00 | | 1 044.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 276.00 | 12 276.00 | | 12 276.00 |
