| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 936.00 | 5 808.00 | 128.00 | 5 936.00 |
BJ TOTAL (I) | 248 936.00 | 148 808.00 | 100 128.00 | 248 936.00 |
BZ Other receivables | 50 191.00 | | 50 191.00 | 50 191.00 |
CD Marketable securities | 216 418.00 | | 216 418.00 | 216 418.00 |
CF Cash and cash equivalents | 36 027.00 | | 36 027.00 | 36 027.00 |
CJ TOTAL (II) | 302 636.00 | | 302 636.00 | 302 636.00 |
CO Grand total (0 to V) | 551 573.00 | 148 808.00 | 402 765.00 | 551 573.00 |
CU Other investments | 243 000.00 | 143 000.00 | 100 000.00 | 243 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 250.00 | 20 250.00 | | 20 250.00 |
DD Legal reserve (1) | 2 025.00 | 2 025.00 | | 2 025.00 |
DG Other reserves | 540 000.00 | 540 000.00 | | 540 000.00 |
DH Retained earnings | -342 483.00 | -345 880.00 | | -342 483.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 024.00 | 3 397.00 | | -13 024.00 |
DL TOTAL (I) | 206 767.00 | 219 792.00 | | 206 767.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | 14.00 | | 14.00 |
DX Trade payables and related accounts | 2 100.00 | 2 250.00 | | 2 100.00 |
DY Tax and social security liabilities | 193 884.00 | 193 884.00 | | 193 884.00 |
EC TOTAL (IV) | 195 997.00 | 196 147.00 | | 195 997.00 |
EE Grand total (I to V) | 402 765.00 | 415 939.00 | | 402 765.00 |
EG Accrued income and payables due within one year | 195 997.00 | 196 147.00 | | 195 997.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14.00 | 14.00 | | 14.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 644.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 176.00 | |
GF Total Operating Expenses (II) | | | 15 820.00 | |
GG - OPERATING RESULT (I - II) | | | -15 820.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 081.00 | |
GL Other interest and similar income | | | 2 533.00 | |
GO Net income from sales of marketable securities | | | 9 320.00 | |
GP Total financial income (V) | | | 13 933.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | 11 138.00 | |
GU Total financial expenses (VI) | | | 11 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 024.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 933.00 | 27 840.00 | | 13 933.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 958.00 | 24 444.00 | | 26 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 024.00 | 3 397.00 | | -13 024.00 |
| |
| 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 | 248 936.00 | | | 248 936.00 |
I3 DECREASES Total Financial Fixed Assets | | | 243 000.00 | |
I4 DECREASES Grand Total | | | 248 936.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 936.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 936.00 | | | 5 936.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 243 000.00 | | | 243 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 632.00 | 176.00 | | 5 632.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 632.00 | 176.00 | | 5 632.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 143 000.00 | | | 143 000.00 |
7C Grand total | 143 000.00 | | | 143 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 100.00 | 2 100.00 | | 2 100.00 |
8D Social Security and Other Social Organizations | 964.00 | 964.00 | | 964.00 |
UZ Social Security, other social security organizations | 76.00 | 76.00 | | 76.00 |
VC Group and associates | 50 115.00 | 50 115.00 | | 50 115.00 |
VG Loans with a maturity of up to one year at origin | 14.00 | 14.00 | | 14.00 |
VI Group and Associates | 192 920.00 | 192 920.00 | | 192 920.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 191.00 | 50 191.00 | | 50 191.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 195 997.00 | 195 997.00 | | 195 997.00 |
