| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 759.00 | 862.00 | 897.00 | 1 759.00 |
BJ TOTAL (I) | 153 377.00 | 862.00 | 152 515.00 | 153 377.00 |
BZ Other receivables | 30 370.00 | | 30 370.00 | 30 370.00 |
CF Cash and cash equivalents | 40.00 | | 40.00 | 40.00 |
CJ TOTAL (II) | 30 410.00 | | 30 410.00 | 30 410.00 |
CO Grand total (0 to V) | 186 564.00 | 862.00 | 185 702.00 | 186 564.00 |
CU Other investments | 151 618.00 | | 151 618.00 | 151 618.00 |
CW Deferred expenses or loan issuance costs | 2 777.00 | | 2 777.00 | 2 777.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -7 730.00 | -2 647.00 | | -7 730.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 002.00 | -5 083.00 | | -5 002.00 |
DK Regulated provisions | 1 799.00 | 1 075.00 | | 1 799.00 |
DL TOTAL (I) | -933.00 | 3 345.00 | | -933.00 |
DU Loans and Debts from Credit Institutions (3) | 109 663.00 | 130 651.00 | | 109 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 584.00 | 56 292.00 | | 69 584.00 |
DX Trade payables and related accounts | 2 466.00 | 998.00 | | 2 466.00 |
DY Tax and social security liabilities | 4 923.00 | 3 688.00 | | 4 923.00 |
EC TOTAL (IV) | 186 635.00 | 191 629.00 | | 186 635.00 |
EE Grand total (I to V) | 185 702.00 | 194 973.00 | | 185 702.00 |
EG Accrued income and payables due within one year | 99 201.00 | 83 059.00 | | 99 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 730.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 9 731.00 | |
FW Other purchases and external expenses | | | 2 813.00 | |
FX Taxes, duties, and similar payments | | | 80.00 | |
FY Salaries and Wages | | | 9 142.00 | |
FZ Social Security Contributions | | | 509.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 046.00 | |
GF Total Operating Expenses (II) | | | 13 590.00 | |
GG - OPERATING RESULT (I - II) | | | -3 859.00 | |
GL Other interest and similar income | | | 309.00 | |
GP Total financial income (V) | | | 309.00 | |
GR Interest and similar expenses | | | 1 611.00 | |
GU Total financial expenses (VI) | | | 1 611.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 302.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 161.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 724.00 | 724.00 | | 724.00 |
HH Total exceptional expenses (VIII) | 724.00 | 724.00 | | 724.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -724.00 | -724.00 | | -724.00 |
HK Income tax | -883.00 | -897.00 | | -883.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 040.00 | 734.00 | | 10 040.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 042.00 | 5 818.00 | | 15 042.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 002.00 | -5 083.00 | | -5 002.00 |
| |
| 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 | 148 377.00 | | 5 000.00 | 148 377.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 759.00 | | | 1 759.00 |
I3 DECREASES Total Financial Fixed Assets | | | 151 618.00 | |
I4 DECREASES Grand Total | | | 153 377.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 759.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 146 618.00 | | 5 000.00 | 146 618.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 510.00 | 352.00 | | 510.00 |
CY DEPRECIATION Start-up, development, or research expenses | 510.00 | 352.00 | | 510.00 |
Z9 Charges to be distributed or loan issue costs | 3 471.00 | | 694.00 | 3 471.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 075.00 | 724.00 | | 1 075.00 |
7C Grand total | 1 075.00 | 724.00 | | 1 075.00 |
UJ - Exceptional | | 724.00 | | |
| |
| 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 | 2 466.00 | 2 466.00 | | 2 466.00 |
8C Staff and Related Accounts | 2 141.00 | 2 141.00 | | 2 141.00 |
8D Social Security and Other Social Organizations | 950.00 | 950.00 | | 950.00 |
8E Income Taxes | 1 752.00 | 1 752.00 | | 1 752.00 |
UZ Social Security, other social security organizations | 582.00 | 582.00 | | 582.00 |
VC Group and associates | 20 058.00 | 20 058.00 | | 20 058.00 |
VG Loans with a maturity of up to one year at origin | 1 093.00 | 1 093.00 | | 1 093.00 |
VH Loans with a maturity of more than one year at origin | 108 570.00 | 21 136.00 | 87 434.00 | 108 570.00 |
VI Group and Associates | 69 584.00 | 69 584.00 | | 69 584.00 |
VQ Other Taxes, Duties, and Similar Debts | 80.00 | 80.00 | | 80.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 730.00 | 9 730.00 | | 9 730.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 370.00 | 30 370.00 | | 30 370.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 186 635.00 | 99 201.00 | 87 434.00 | 186 635.00 |
