| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 721.00 | 4 160.00 | 561.00 | 4 721.00 |
BJ TOTAL (I) | 4 721.00 | 4 160.00 | 561.00 | 4 721.00 |
CF Cash and cash equivalents | 284.00 | | 284.00 | 284.00 |
CJ TOTAL (II) | 284.00 | | 284.00 | 284.00 |
CO Grand total (0 to V) | 5 005.00 | 4 160.00 | 845.00 | 5 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | | | 2 500.00 |
DH Retained earnings | -6 484.00 | | | -6 484.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 008.00 | | | -2 008.00 |
DL TOTAL (I) | -5 992.00 | | | -5 992.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 837.00 | | | 6 837.00 |
EC TOTAL (IV) | 6 837.00 | | | 6 837.00 |
EE Grand total (I to V) | 845.00 | | | 845.00 |
EG Accrued income and payables due within one year | 6 837.00 | | | 6 837.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 492.00 | | 7 492.00 | 7 492.00 |
FJ Net sales | 7 492.00 | | 7 492.00 | 7 492.00 |
FO Operating subsidies | | | 2 413.00 | |
FR Total operating income (I) | | | 9 905.00 | |
FU Purchases of raw materials and other supplies | | | 683.00 | |
FW Other purchases and external expenses | | | 10 054.00 | |
FX Taxes, duties, and similar payments | | | 224.00 | |
FZ Social Security Contributions | | | 668.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 277.00 | |
GF Total Operating Expenses (II) | | | 11 907.00 | |
GG - OPERATING RESULT (I - II) | | | -2 002.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 002.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 668.00 | | | 668.00 |
HE Exceptional expenses on management operations | 6.00 | | | 6.00 |
HH Total exceptional expenses (VIII) | 6.00 | | | 6.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6.00 | | | -6.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 905.00 | | | 9 905.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 913.00 | | | 11 913.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 008.00 | | | -2 008.00 |
| |
| 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 | 3 971.00 | | 749.00 | 3 971.00 |
I4 DECREASES Grand Total | | | 4 721.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 721.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 971.00 | | 749.00 | 3 971.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 882.00 | 277.00 | | 3 882.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 882.00 | 277.00 | | 3 882.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UZ Social Security, other social security organizations | 1.00 | | | 1.00 |
VI Group and Associates | 6 837.00 | 6 837.00 | | 6 837.00 |
VM Income taxes | | 1.00 | | |
VY TOTAL – STATEMENT OF LIABILITIES | 6 837.00 | 6 837.00 | | 6 837.00 |
