| |
| 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 | 11 805.00 | 11 805.00 | | 11 805.00 |
AT Other tangible assets | 20 014.00 | 20 014.00 | | 20 014.00 |
BH Other financial assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 31 894.00 | 31 819.00 | 75.00 | 31 894.00 |
BN Goods in progress | | | | |
BR Intermediate and finished products | 1.00 | | | 1.00 |
BT Goods | 44 754.00 | | 44 754.00 | 44 754.00 |
BV Advances and down payments on orders | 636.00 | | 636.00 | 636.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 6 906.00 | | 6 906.00 | 6 906.00 |
CB Subscribed and called capital, not paid | | | | |
CD Marketable securities | 32 480.00 | | 32 480.00 | 32 480.00 |
CF Cash and cash equivalents | 27 335.00 | | 27 335.00 | 27 335.00 |
CH Prepaid expenses | 1 885.00 | | 1 885.00 | 1 885.00 |
CJ TOTAL (II) | 113 996.00 | | 113 996.00 | 113 996.00 |
CO Grand total (0 to V) | 145 890.00 | 31 819.00 | 114 071.00 | 145 890.00 |
CS Evaluated investments - equity method | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DB Share, merger, contribution premiums, etc. | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 860.00 | 391.00 | | 860.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61.00 | 469.00 | | 61.00 |
DL TOTAL (I) | 9 305.00 | 9 244.00 | | 9 305.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 862.00 | 12 690.00 | | 12 862.00 |
DX Trade payables and related accounts | 4 729.00 | 7 498.00 | | 4 729.00 |
DY Tax and social security liabilities | 77 960.00 | 72 518.00 | | 77 960.00 |
EA Other liabilities | 9 214.00 | 8 554.00 | | 9 214.00 |
EC TOTAL (IV) | 104 766.00 | 101 260.00 | | 104 766.00 |
EE Grand total (I to V) | 114 071.00 | 110 504.00 | | 114 071.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 351 033.00 | |
FG Production sold - services | | | 1 452.00 | |
FJ Net sales | | | 352 486.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 159.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 364 648.00 | |
FT Inventory change (goods) | | | 86 672.00 | |
FU Purchases of raw materials and other supplies | | | -2 265.00 | |
FW Other purchases and external expenses | | | 45 571.00 | |
FX Taxes, duties, and similar payments | | | 6 833.00 | |
FY Salaries and Wages | | | 162 296.00 | |
FZ Social Security Contributions | | | 64 723.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 363 831.00 | |
GG - OPERATING RESULT (I - II) | | | 817.00 | |
GM Reversals of provisions and transfers of expenses | | | 27.00 | |
GP Total financial income (V) | | | 27.00 | |
GR Interest and similar expenses | | | 356.00 | |
GU Total financial expenses (VI) | | | 356.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -329.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 488.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 427.00 | 1 239.00 | | 427.00 |
HL TOTAL REVENUE (I + III + V + VII) | 364 675.00 | 343 268.00 | | 364 675.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 364 614.00 | 342 799.00 | | 364 614.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61.00 | 469.00 | | 61.00 |
| |
| 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 | 31 819.00 | | | 31 819.00 |
I4 DECREASES Grand Total | | | 31 819.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 819.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 819.00 | | | 31 819.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 819.00 | | | 31 819.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 819.00 | | | 31 819.00 |
| |
| 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 | 4 729.00 | 4 729.00 | | 4 729.00 |
8C Staff and Related Accounts | 36 935.00 | 36 935.00 | | 36 935.00 |
8D Social Security and Other Social Organizations | 32 877.00 | 32 877.00 | | 32 877.00 |
8E Income Taxes | 427.00 | 427.00 | | 427.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 214.00 | 9 214.00 | | 9 214.00 |
UZ Social Security, other social security organizations | 6 875.00 | 6 875.00 | | 6 875.00 |
VB VAT | 31.00 | 31.00 | | 31.00 |
VI Group and Associates | 12 863.00 | 12 863.00 | | 12 863.00 |
VP Miscellaneous | 636.00 | 636.00 | | 636.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 054.00 | 5 054.00 | | 5 054.00 |
VS Prepaid expenses | 1 885.00 | 1 885.00 | | 1 885.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 427.00 | 9 427.00 | 8.00 | 9 427.00 |
VW VAT | 2 667.00 | 2 667.00 | | 2 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 766.00 | 104 766.00 | | 104 766.00 |
