| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 63 687.00 | 30 585.00 | 33 102.00 | 63 687.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 18 607 603.00 | 30 585.00 | 18 577 018.00 | 18 607 603.00 |
BZ Other receivables | 1 432 297.00 | | 1 432 297.00 | 1 432 297.00 |
CF Cash and cash equivalents | 93 916.00 | | 93 916.00 | 93 916.00 |
CJ TOTAL (II) | 1 526 213.00 | | 1 526 213.00 | 1 526 213.00 |
CO Grand total (0 to V) | 20 133 816.00 | 30 585.00 | 20 103 231.00 | 20 133 816.00 |
CU Other investments | 18 543 916.00 | | 18 543 916.00 | 18 543 916.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 185 000.00 | 8 185 000.00 | | 8 185 000.00 |
DD Legal reserve (1) | 818 500.00 | 818 500.00 | | 818 500.00 |
DH Retained earnings | 10 608 276.00 | 10 270 201.00 | | 10 608 276.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 415 033.00 | 338 075.00 | | 415 033.00 |
DL TOTAL (I) | 20 026 809.00 | 19 611 776.00 | | 20 026 809.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 4 380.00 | 5 112.00 | | 4 380.00 |
DY Tax and social security liabilities | 60 258.00 | 130 209.00 | | 60 258.00 |
EA Other liabilities | 11 784.00 | 35 793.00 | | 11 784.00 |
EC TOTAL (IV) | 76 422.00 | 171 114.00 | | 76 422.00 |
EE Grand total (I to V) | 20 103 231.00 | 19 782 890.00 | | 20 103 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 384 000.00 | | 384 000.00 | 384 000.00 |
FJ Net sales | 384 000.00 | | 384 000.00 | 384 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 384 000.00 | |
FW Other purchases and external expenses | | | 54 428.00 | |
FX Taxes, duties, and similar payments | | | 11 442.00 | |
FY Salaries and Wages | | | 257 793.00 | |
FZ Social Security Contributions | | | 106 164.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 585.00 | |
GF Total Operating Expenses (II) | | | 430 412.00 | |
GG - OPERATING RESULT (I - II) | | | -46 412.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 100 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 588.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 7 499.00 | | |
HD Total exceptional income (VII) | | 7 499.00 | | |
HE Exceptional expenses on management operations | 3 257.00 | 3 463.00 | | 3 257.00 |
HH Total exceptional expenses (VIII) | 3 257.00 | 3 463.00 | | 3 257.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 257.00 | 4 036.00 | | -3 257.00 |
HK Income tax | -364 702.00 | -362 667.00 | | -364 702.00 |
HL TOTAL REVENUE (I + III + V + VII) | 484 000.00 | 706 346.00 | | 484 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 967.00 | 368 271.00 | | 68 967.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 415 033.00 | 338 075.00 | | 415 033.00 |
| |
| 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 | 18 573 916.00 | | 33 687.00 | 18 573 916.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 543 916.00 | |
I4 DECREASES Grand Total | | | 18 607 603.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 63 687.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 000.00 | | 33 687.00 | 30 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 543 916.00 | | | 18 543 916.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 000.00 | 585.00 | 30 585.00 | 30 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 000.00 | 585.00 | 30 585.00 | 30 000.00 |
| |
| 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 | 4 380.00 | 4 380.00 | | 4 380.00 |
8D Social Security and Other Social Organizations | 47 396.00 | 47 396.00 | | 47 396.00 |
UZ Social Security, other social security organizations | 78 195.00 | 78 195.00 | | 78 195.00 |
VB VAT | 600.00 | 600.00 | | 600.00 |
VC Group and associates | 1 213 215.00 | 1 213 215.00 | | 1 213 215.00 |
VI Group and Associates | 11 784.00 | 11 784.00 | | 11 784.00 |
VM Income taxes | 140 287.00 | 140 287.00 | | 140 287.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 022.00 | 1 022.00 | | 1 022.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 432 297.00 | 1 432 297.00 | | 1 432 297.00 |
VW VAT | 11 840.00 | 11 840.00 | | 11 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 422.00 | 76 422.00 | | 76 422.00 |
