| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 21 630.00 | | 21 630.00 | 21 630.00 |
AT Other tangible assets | 31 684.00 | 28 495.00 | 3 189.00 | 31 684.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 53 329.00 | 28 495.00 | 24 834.00 | 53 329.00 |
BL Raw materials, supplies | 5 980.00 | | 5 980.00 | 5 980.00 |
BT Goods | 15 239.00 | | 15 239.00 | 15 239.00 |
BZ Other receivables | 3 388.00 | | 3 388.00 | 3 388.00 |
CF Cash and cash equivalents | 18 660.00 | | 18 660.00 | 18 660.00 |
CH Prepaid expenses | 239.00 | | 239.00 | 239.00 |
CJ TOTAL (II) | 43 507.00 | | 43 507.00 | 43 507.00 |
CO Grand total (0 to V) | 96 836.00 | 28 495.00 | 68 341.00 | 96 836.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 030.00 | | | 9 030.00 |
DL TOTAL (I) | 11 230.00 | | | 11 230.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 394.00 | | | 24 394.00 |
DX Trade payables and related accounts | 10 510.00 | | | 10 510.00 |
DY Tax and social security liabilities | 22 208.00 | | | 22 208.00 |
EC TOTAL (IV) | 57 111.00 | | | 57 111.00 |
EE Grand total (I to V) | 68 341.00 | | | 68 341.00 |
EG Accrued income and payables due within one year | 57 111.00 | | | 57 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 40 821.00 | | 40 821.00 | 40 821.00 |
FG Production sold - services | 137 663.00 | | 137 663.00 | 137 663.00 |
FJ Net sales | 178 484.00 | | 178 484.00 | 178 484.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 178 508.00 | |
FS Purchases of goods (including customs duties) | | | 24 199.00 | |
FT Inventory change (goods) | | | -2 633.00 | |
FU Purchases of raw materials and other supplies | | | 12 650.00 | |
FV Inventory change (raw materials and supplies) | | | 34.00 | |
FW Other purchases and external expenses | | | 24 289.00 | |
FX Taxes, duties, and similar payments | | | 4 572.00 | |
FY Salaries and Wages | | | 82 564.00 | |
FZ Social Security Contributions | | | 21 549.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 865.00 | |
GE Other Expenses | | | 173.00 | |
GF Total Operating Expenses (II) | | | 169 264.00 | |
GG - OPERATING RESULT (I - II) | | | 9 244.00 | |
GR Interest and similar expenses | | | 214.00 | |
GU Total financial expenses (VI) | | | 214.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -214.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 030.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6.00 | | | 6.00 |
A2 TOTAL ASSETS | 12 745.00 | | | 12 745.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 508.00 | | | 178 508.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 169 478.00 | | | 169 478.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 030.00 | | | 9 030.00 |
| |
| 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 | 53 329.00 | | | 53 329.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 53 329.00 | |
IO DECREASES Total including other intangible assets | | | 21 630.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 684.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 630.00 | | | 21 630.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 684.00 | | | 31 684.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 629.00 | 1 865.00 | | 26 629.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 629.00 | 1 865.00 | | 26 629.00 |
| |
| 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 | 10 510.00 | 10 510.00 | | 10 510.00 |
8C Staff and Related Accounts | 4 900.00 | 4 900.00 | | 4 900.00 |
8D Social Security and Other Social Organizations | 11 735.00 | 11 735.00 | | 11 735.00 |
UZ Social Security, other social security organizations | 3 010.00 | 3 010.00 | | 3 010.00 |
VB VAT | 378.00 | 378.00 | | 378.00 |
VI Group and Associates | 24 394.00 | 24 394.00 | | 24 394.00 |
VQ Other Taxes, Duties, and Similar Debts | 325.00 | 325.00 | | 325.00 |
VS Prepaid expenses | 239.00 | 239.00 | | 239.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 627.00 | 3 627.00 | | 3 627.00 |
VW VAT | 5 248.00 | 5 248.00 | | 5 248.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 111.00 | 57 111.00 | | 57 111.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 533.00 | | | 3 533.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 435.00 | | | 3 435.00 |
ST Other accounts | 8 647.00 | | | 8 647.00 |
XQ Rental, rental and co-ownership charges | 12 207.00 | | | 12 207.00 |
YW Business tax | 1 039.00 | | | 1 039.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 572.00 | | | 4 572.00 |
YY Amount of VAT collected | 35 697.00 | | | 35 697.00 |
YZ Total deductible VAT on goods and services | 9 391.00 | | | 9 391.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 289.00 | | | 24 289.00 |
