| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 43.00 | | 43.00 | 43.00 |
BJ TOTAL (I) | 43.00 | | 43.00 | 43.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 7 174.00 | | 7 174.00 | 7 174.00 |
CD Marketable securities | 153.00 | | 153.00 | 153.00 |
CF Cash and cash equivalents | 3 212.00 | | 3 212.00 | 3 212.00 |
CJ TOTAL (II) | 10 538.00 | | 10 538.00 | 10 538.00 |
CO Grand total (0 to V) | 10 581.00 | | 10 581.00 | 10 581.00 |
| |
| 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 |
DH Retained earnings | 4 252.00 | 2 486.00 | | 4 252.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -526.00 | 1 766.00 | | -526.00 |
DL TOTAL (I) | 4 826.00 | 5 352.00 | | 4 826.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20.00 | 20.00 | | 20.00 |
DX Trade payables and related accounts | 750.00 | 900.00 | | 750.00 |
DY Tax and social security liabilities | 4 902.00 | 3 801.00 | | 4 902.00 |
EA Other liabilities | 83.00 | 83.00 | | 83.00 |
EC TOTAL (IV) | 5 755.00 | 4 803.00 | | 5 755.00 |
EE Grand total (I to V) | 10 581.00 | 10 156.00 | | 10 581.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 47 520.00 | | 47 520.00 | 47 520.00 |
FJ Net sales | 47 520.00 | | 47 520.00 | 47 520.00 |
FR Total operating income (I) | | | 47 520.00 | |
FW Other purchases and external expenses | | | 1 611.00 | |
FX Taxes, duties, and similar payments | | | 3 087.00 | |
FY Salaries and Wages | | | 33 773.00 | |
FZ Social Security Contributions | | | 9 606.00 | |
GF Total Operating Expenses (II) | | | 48 077.00 | |
GG - OPERATING RESULT (I - II) | | | -557.00 | |
GN Positive exchange differences | | | 30.00 | |
GP Total financial income (V) | | | 30.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 977.00 | | |
HH Total exceptional expenses (VIII) | | 977.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -977.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 47 551.00 | 57 600.00 | | 47 551.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 077.00 | 55 834.00 | | 48 077.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -526.00 | 1 766.00 | | -526.00 |
| |
| 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 | 43.00 | | | 43.00 |
I3 DECREASES Total Financial Fixed Assets | | | 43.00 | |
I4 DECREASES Grand Total | | | 43.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 43.00 | | | 43.00 |
| |
| 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 | 750.00 | 750.00 | | 750.00 |
8D Social Security and Other Social Organizations | 4 902.00 | 4 902.00 | | 4 902.00 |
8K Other liabilities (including liabilities related to repo transactions) | 83.00 | 83.00 | | 83.00 |
UT Other financial assets | 43.00 | | 43.00 | 43.00 |
UZ Social Security, other social security organizations | 6 119.00 | 6 119.00 | | 6 119.00 |
VB VAT | 1 051.00 | 1 051.00 | | 1 051.00 |
VG Loans with a maturity of up to one year at origin | 20.00 | 20.00 | | 20.00 |
VN Other taxes, similar payments | 4.00 | 4.00 | | 4.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 217.00 | 7 174.00 | 43.00 | 7 217.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 755.00 | 5 755.00 | | 5 755.00 |
