| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 569 900.00 | | 569 900.00 | 569 900.00 |
BZ Other receivables | 916 358.00 | | 916 358.00 | 916 358.00 |
CD Marketable securities | 197 750.00 | | 197 750.00 | 197 750.00 |
CF Cash and cash equivalents | 5 751.00 | | 5 751.00 | 5 751.00 |
CJ TOTAL (II) | 1 119 859.00 | | 1 119 859.00 | 1 119 859.00 |
CO Grand total (0 to V) | 1 689 759.00 | | 1 689 759.00 | 1 689 759.00 |
CU Other investments | 569 900.00 | | 569 900.00 | 569 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 367 000.00 | 367 000.00 | | 367 000.00 |
DB Share, merger, contribution premiums, etc. | 94 000.00 | 94 000.00 | | 94 000.00 |
DD Legal reserve (1) | 36 700.00 | 36 700.00 | | 36 700.00 |
DH Retained earnings | 885 601.00 | 863 550.00 | | 885 601.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 894.00 | 22 051.00 | | -4 894.00 |
DL TOTAL (I) | 1 378 407.00 | 1 383 301.00 | | 1 378 407.00 |
DU Loans and Debts from Credit Institutions (3) | 206 245.00 | 221 491.00 | | 206 245.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 981.00 | 86 981.00 | | 86 981.00 |
DX Trade payables and related accounts | 17 700.00 | 17 700.00 | | 17 700.00 |
DY Tax and social security liabilities | 426.00 | 426.00 | | 426.00 |
EC TOTAL (IV) | 311 352.00 | 326 599.00 | | 311 352.00 |
EE Grand total (I to V) | 1 689 759.00 | 1 709 899.00 | | 1 689 759.00 |
EG Accrued income and payables due within one year | 120 615.00 | 120 354.00 | | 120 615.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 171.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 1 247.00 | |
GG - OPERATING RESULT (I - II) | | | -1 247.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 647.00 | |
GU Total financial expenses (VI) | | | 3 647.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 647.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 894.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4.00 | | |
HH Total exceptional expenses (VIII) | | 4.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 30 197.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 894.00 | 8 146.00 | | 4 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 894.00 | 22 051.00 | | -4 894.00 |
| |
| 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 | 569 900.00 | | | 569 900.00 |
I4 DECREASES Grand Total | | | 569 900.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 569 900.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 569 900.00 | | | 569 900.00 |
| |
| 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 | 17 700.00 | 17 700.00 | | 17 700.00 |
8D Social Security and Other Social Organizations | 426.00 | 426.00 | | 426.00 |
UZ Social Security, other social security organizations | 47.00 | 47.00 | | 47.00 |
VC Group and associates | 915 810.00 | 915 810.00 | | 915 810.00 |
VH Loans with a maturity of more than one year at origin | 206 245.00 | 15 508.00 | 64 735.00 | 206 245.00 |
VI Group and Associates | 86 981.00 | 86 981.00 | | 86 981.00 |
VK Loans repaid during the year | 15 247.00 | | | 15 247.00 |
VM Income taxes | 500.00 | 500.00 | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 916 358.00 | 916 358.00 | | 916 358.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 311 352.00 | 120 615.00 | 64 735.00 | 311 352.00 |
