| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 842.00 | 2 842.00 | | 2 842.00 |
AT Other tangible assets | 12 971.00 | 5 528.00 | 7 443.00 | 12 971.00 |
BH Other financial assets | 19 000.00 | | 19 000.00 | 19 000.00 |
BJ TOTAL (I) | 34 813.00 | 8 370.00 | 26 443.00 | 34 813.00 |
BT Goods | 660 465.00 | | 660 465.00 | 660 465.00 |
BX Customers and related accounts | 82 751.00 | 570.00 | 82 180.00 | 82 751.00 |
BZ Other receivables | 406 159.00 | | 406 159.00 | 406 159.00 |
CF Cash and cash equivalents | 82 599.00 | | 82 599.00 | 82 599.00 |
CH Prepaid expenses | 10 385.00 | | 10 385.00 | 10 385.00 |
CJ TOTAL (II) | 1 242 359.00 | 570.00 | 1 241 788.00 | 1 242 359.00 |
CO Grand total (0 to V) | 1 277 172.00 | 8 940.00 | 1 268 232.00 | 1 277 172.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DG Other reserves | 75 356.00 | | | 75 356.00 |
DH Retained earnings | -179 177.00 | | | -179 177.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 308.00 | | | 10 308.00 |
DL TOTAL (I) | -60 513.00 | | | -60 513.00 |
DU Loans and Debts from Credit Institutions (3) | 81.00 | | | 81.00 |
DV Miscellaneous Loans and Financial Debts (4) | 375.00 | | | 375.00 |
DX Trade payables and related accounts | 1 118 399.00 | | | 1 118 399.00 |
DY Tax and social security liabilities | 194 472.00 | | | 194 472.00 |
EA Other liabilities | 15 418.00 | | | 15 418.00 |
EC TOTAL (IV) | 1 328 745.00 | | | 1 328 745.00 |
EE Grand total (I to V) | 1 268 232.00 | | | 1 268 232.00 |
EG Accrued income and payables due within one year | 1 328 745.00 | | | 1 328 745.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 81.00 | | | 81.00 |
| |
| 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 | 34 813.00 | | | 34 813.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 000.00 | |
I4 DECREASES Grand Total | | | 34 813.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 813.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 813.00 | | | 15 813.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 000.00 | | | 19 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 569.00 | 2 800.00 | | 5 569.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 569.00 | 2 800.00 | | 5 569.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 116.00 | 570.00 | 1 116.00 | 1 116.00 |
7B Total provisions for depreciation | 1 116.00 | 570.00 | 1 116.00 | 1 116.00 |
7C Grand total | 1 116.00 | 570.00 | 1 116.00 | 1 116.00 |
UE of which provisions and reversals: - Operating | | 570.00 | 1 116.00 | |
| |
| 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 | 1 118 399.00 | 1 118 399.00 | | 1 118 399.00 |
8C Staff and Related Accounts | 76 318.00 | 76 318.00 | | 76 318.00 |
8D Social Security and Other Social Organizations | 72 421.00 | 72 421.00 | | 72 421.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 418.00 | 15 418.00 | | 15 418.00 |
UT Other financial assets | 19 000.00 | | 19 000.00 | 19 000.00 |
UX Other trade receivables | 82 121.00 | 82 121.00 | | 82 121.00 |
UY Staff and related accounts | 724.00 | 724.00 | | 724.00 |
UZ Social Security, other social security organizations | 2 028.00 | 2 028.00 | | 2 028.00 |
VA Doubtful or disputed receivables | 630.00 | 630.00 | | 630.00 |
VB VAT | 21 557.00 | 21 557.00 | | 21 557.00 |
VG Loans with a maturity of up to one year at origin | 81.00 | 81.00 | | 81.00 |
VI Group and Associates | 375.00 | 375.00 | | 375.00 |
VM Income taxes | 81 085.00 | 81 085.00 | | 81 085.00 |
VQ Other Taxes, Duties, and Similar Debts | 38 594.00 | 38 594.00 | | 38 594.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300 765.00 | 300 765.00 | | 300 765.00 |
VS Prepaid expenses | 10 385.00 | 10 385.00 | | 10 385.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 518 295.00 | 499 295.00 | 19 000.00 | 518 295.00 |
VW VAT | 7 139.00 | 7 139.00 | | 7 139.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 328 745.00 | 1 328 745.00 | | 1 328 745.00 |
