| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 836.00 | 836.00 | | 836.00 |
BJ TOTAL (I) | 2 836.00 | 836.00 | 2 000.00 | 2 836.00 |
BZ Other receivables | 216 929.00 | | 216 929.00 | 216 929.00 |
CF Cash and cash equivalents | 115.00 | | 115.00 | 115.00 |
CJ TOTAL (II) | 217 044.00 | | 217 044.00 | 217 044.00 |
CO Grand total (0 to V) | 219 880.00 | 836.00 | 219 044.00 | 219 880.00 |
CU Other investments | 2 000.00 | | 2 000.00 | 2 000.00 |
| |
| 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 |
DG Other reserves | 48 353.00 | 19 393.00 | | 48 353.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 614.00 | 28 961.00 | | 82 614.00 |
DL TOTAL (I) | 132 067.00 | 49 453.00 | | 132 067.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 063.00 | 137 812.00 | | 85 063.00 |
DX Trade payables and related accounts | 1 913.00 | 1 884.00 | | 1 913.00 |
DY Tax and social security liabilities | | 11 997.00 | | |
EC TOTAL (IV) | 86 976.00 | 151 693.00 | | 86 976.00 |
EE Grand total (I to V) | 219 044.00 | 201 146.00 | | 219 044.00 |
EG Accrued income and payables due within one year | 86 976.00 | 151 693.00 | | 86 976.00 |
EI Including equity loans | 85 063.00 | | | 85 063.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 674.00 | |
FX Taxes, duties, and similar payments | | | 719.00 | |
FY Salaries and Wages | | | 2 010.00 | |
GF Total Operating Expenses (II) | | | 5 403.00 | |
GG - OPERATING RESULT (I - II) | | | -5 403.00 | |
GL Other interest and similar income | | | 103 030.00 | |
GP Total financial income (V) | | | 103 030.00 | |
GR Interest and similar expenses | | | 7 985.00 | |
GU Total financial expenses (VI) | | | 7 985.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95 045.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 643.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 20.00 | | | 20.00 |
HH Total exceptional expenses (VIII) | 20.00 | | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20.00 | | | -20.00 |
HK Income tax | 7 009.00 | 21 208.00 | | 7 009.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 030.00 | 59 033.00 | | 103 030.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 416.00 | 30 073.00 | | 20 416.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 614.00 | 28 961.00 | | 82 614.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | 2 836.00 | | | 2 836.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 836.00 | | | 836.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 836.00 | | | 836.00 |
| |
| 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 | 1 913.00 | 1 913.00 | | 1 913.00 |
UZ Social Security, other social security organizations | 4 271.00 | 4 271.00 | | 4 271.00 |
VC Group and associates | 199 281.00 | 199 281.00 | | 199 281.00 |
VI Group and Associates | 85 063.00 | 85 063.00 | | 85 063.00 |
VM Income taxes | 13 377.00 | 13 377.00 | | 13 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 216 929.00 | 216 929.00 | | 216 929.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 976.00 | 86 976.00 | | 86 976.00 |
