| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 440 000.00 | | 440 000.00 | 440 000.00 |
BZ Other receivables | 62.00 | | 62.00 | 62.00 |
CF Cash and cash equivalents | 790.00 | | 790.00 | 790.00 |
CJ TOTAL (II) | 852.00 | | 852.00 | 852.00 |
CO Grand total (0 to V) | 440 852.00 | | 440 852.00 | 440 852.00 |
CU Other investments | 440 000.00 | | 440 000.00 | 440 000.00 |
| |
| 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 |
DH Retained earnings | -25 066.00 | -16 854.00 | | -25 066.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 127.00 | -8 212.00 | | -15 127.00 |
DL TOTAL (I) | -39 192.00 | -24 066.00 | | -39 192.00 |
DU Loans and Debts from Credit Institutions (3) | 113 535.00 | 188 004.00 | | 113 535.00 |
DX Trade payables and related accounts | 2 525.00 | 4 469.00 | | 2 525.00 |
DY Tax and social security liabilities | 103.00 | 105.00 | | 103.00 |
EA Other liabilities | 363 882.00 | 330 000.00 | | 363 882.00 |
EC TOTAL (IV) | 480 044.00 | 522 578.00 | | 480 044.00 |
EE Grand total (I to V) | 440 852.00 | 498 513.00 | | 440 852.00 |
EG Accrued income and payables due within one year | 441 953.00 | 409 044.00 | | 441 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 323.00 | |
FX Taxes, duties, and similar payments | | | 377.00 | |
FY Salaries and Wages | | | 30.00 | |
FZ Social Security Contributions | | | 1 014.00 | |
GF Total Operating Expenses (II) | | | 5 743.00 | |
GG - OPERATING RESULT (I - II) | | | -5 743.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 9 383.00 | |
GU Total financial expenses (VI) | | | 9 383.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 383.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 014.00 | 1 001.00 | | 1 014.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 892.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 127.00 | 9 104.00 | | 15 127.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 127.00 | -8 212.00 | | -15 127.00 |
| |
| 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 | 440 000.00 | | | 440 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 440 000.00 | |
I4 DECREASES Grand Total | | | 440 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 440 000.00 | | | 440 000.00 |
| |
| 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 | 2 525.00 | 2 525.00 | | 2 525.00 |
8K Other liabilities (including liabilities related to repo transactions) | 363 882.00 | 363 882.00 | | 363 882.00 |
UZ Social Security, other social security organizations | 62.00 | 62.00 | | 62.00 |
VH Loans with a maturity of more than one year at origin | 113 535.00 | 75 444.00 | 38 091.00 | 113 535.00 |
VK Loans repaid during the year | 74 470.00 | | | 74 470.00 |
VQ Other Taxes, Duties, and Similar Debts | 103.00 | 103.00 | | 103.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62.00 | 62.00 | | 62.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 480 044.00 | 441 953.00 | 38 091.00 | 480 044.00 |
