| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 390.00 | 3 608.00 | 9 782.00 | 13 390.00 |
BJ TOTAL (I) | 1 035 045.00 | 3 608.00 | 1 031 437.00 | 1 035 045.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 29 733.00 | | 29 733.00 | 29 733.00 |
CF Cash and cash equivalents | 69 990.00 | | 69 990.00 | 69 990.00 |
CJ TOTAL (II) | 99 723.00 | | 99 723.00 | 99 723.00 |
CO Grand total (0 to V) | 1 134 768.00 | 3 608.00 | 1 131 160.00 | 1 134 768.00 |
CU Other investments | 1 021 655.00 | | 1 021 655.00 | 1 021 655.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 31 274.00 | 31 274.00 | | 31 274.00 |
DH Retained earnings | -12 768.00 | -31 453.00 | | -12 768.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 538.00 | 18 685.00 | | 2 538.00 |
DL TOTAL (I) | 1 021 044.00 | 1 018 506.00 | | 1 021 044.00 |
DU Loans and Debts from Credit Institutions (3) | 613.00 | 570.00 | | 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 644.00 | 30 000.00 | | 29 644.00 |
DX Trade payables and related accounts | 17 970.00 | 7 276.00 | | 17 970.00 |
DY Tax and social security liabilities | 60 450.00 | 65 550.00 | | 60 450.00 |
EA Other liabilities | 1 440.00 | 1 440.00 | | 1 440.00 |
EC TOTAL (IV) | 110 116.00 | 104 835.00 | | 110 116.00 |
EE Grand total (I to V) | 1 131 160.00 | 1 123 342.00 | | 1 131 160.00 |
EG Accrued income and payables due within one year | 110 116.00 | 104 835.00 | | 110 116.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 732 267.00 | | 732 267.00 | 732 267.00 |
FJ Net sales | 732 267.00 | | 732 267.00 | 732 267.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 504.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 732 783.00 | |
FW Other purchases and external expenses | | | 19 000.00 | |
FX Taxes, duties, and similar payments | | | 2 813.00 | |
FY Salaries and Wages | | | 532 001.00 | |
FZ Social Security Contributions | | | 171 767.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 439.00 | |
GE Other Expenses | | | 455.00 | |
GF Total Operating Expenses (II) | | | 728 476.00 | |
GG - OPERATING RESULT (I - II) | | | 4 307.00 | |
GR Interest and similar expenses | | | 1 769.00 | |
GU Total financial expenses (VI) | | | 1 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 769.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 538.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 732 783.00 | 615 260.00 | | 732 783.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 730 245.00 | 596 575.00 | | 730 245.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 538.00 | 18 685.00 | | 2 538.00 |
| |
| 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 | 1 030 305.00 | | 4 740.00 | 1 030 305.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 021 655.00 | |
I4 DECREASES Grand Total | | | 1 035 045.00 | |
IO DECREASES Total including other intangible assets | | | 13 390.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 650.00 | | 4 740.00 | 8 650.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 021 655.00 | | | 1 021 655.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 169.00 | 2 439.00 | | 1 169.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 169.00 | 2 439.00 | | 1 169.00 |
| |
| 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 | 17 970.00 | 17 970.00 | | 17 970.00 |
8C Staff and Related Accounts | 11 765.00 | 11 765.00 | | 11 765.00 |
8D Social Security and Other Social Organizations | 24 383.00 | 24 383.00 | | 24 383.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 440.00 | 1 440.00 | | 1 440.00 |
UZ Social Security, other social security organizations | 1 308.00 | 1 308.00 | | 1 308.00 |
VB VAT | 3 425.00 | 3 425.00 | | 3 425.00 |
VG Loans with a maturity of up to one year at origin | 613.00 | 613.00 | | 613.00 |
VI Group and Associates | 29 644.00 | 29 644.00 | | 29 644.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 990.00 | 5 990.00 | | 5 990.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 000.00 | 25 000.00 | | 25 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 733.00 | 29 733.00 | | 29 733.00 |
VW VAT | 18 312.00 | 18 312.00 | | 18 312.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 110 116.00 | 110 116.00 | | 110 116.00 |
