| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 24 560.00 | | 24 560.00 | 24 560.00 |
AR Technical installations, industrial equipment and tools | 25 634.00 | 9 381.00 | 16 253.00 | 25 634.00 |
AT Other tangible assets | 11 739.00 | 3 468.00 | 8 271.00 | 11 739.00 |
BJ TOTAL (I) | 61 933.00 | 12 849.00 | 49 084.00 | 61 933.00 |
BL Raw materials, supplies | 1 936.00 | | 1 936.00 | 1 936.00 |
BZ Other receivables | 23 088.00 | | 23 088.00 | 23 088.00 |
CF Cash and cash equivalents | 37 628.00 | | 37 628.00 | 37 628.00 |
CH Prepaid expenses | 304.00 | | 304.00 | 304.00 |
CJ TOTAL (II) | 62 956.00 | | 62 956.00 | 62 956.00 |
CO Grand total (0 to V) | 124 888.00 | 12 849.00 | 112 039.00 | 124 888.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 370.00 | | | 30 370.00 |
DL TOTAL (I) | 40 370.00 | | | 40 370.00 |
DU Loans and Debts from Credit Institutions (3) | 44 716.00 | | | 44 716.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 511.00 | | | 10 511.00 |
DX Trade payables and related accounts | 5 606.00 | | | 5 606.00 |
DY Tax and social security liabilities | 10 821.00 | | | 10 821.00 |
EA Other liabilities | 16.00 | | | 16.00 |
EC TOTAL (IV) | 71 670.00 | | | 71 670.00 |
EE Grand total (I to V) | 112 039.00 | | | 112 039.00 |
EG Accrued income and payables due within one year | 34 002.00 | | | 34 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 168 583.00 | | 168 583.00 | 168 583.00 |
FJ Net sales | 168 583.00 | | 168 583.00 | 168 583.00 |
FO Operating subsidies | | | 29 734.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 936.00 | |
FQ Other income | | | 544.00 | |
FR Total operating income (I) | | | 201 797.00 | |
FU Purchases of raw materials and other supplies | | | 53 223.00 | |
FV Inventory change (raw materials and supplies) | | | -1 936.00 | |
FW Other purchases and external expenses | | | 50 490.00 | |
FX Taxes, duties, and similar payments | | | 595.00 | |
FY Salaries and Wages | | | 51 455.00 | |
FZ Social Security Contributions | | | 2 353.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 873.00 | |
GE Other Expenses | | | 107.00 | |
GF Total Operating Expenses (II) | | | 169 161.00 | |
GG - OPERATING RESULT (I - II) | | | 32 637.00 | |
GR Interest and similar expenses | | | 986.00 | |
GU Total financial expenses (VI) | | | 986.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -986.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 651.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 798.00 | | | 798.00 |
HD Total exceptional income (VII) | 798.00 | | | 798.00 |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HF Exceptional expenses on capital transactions | 626.00 | | | 626.00 |
HH Total exceptional expenses (VIII) | 643.00 | | | 643.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 155.00 | | | 155.00 |
HK Income tax | 1 436.00 | | | 1 436.00 |
HL TOTAL REVENUE (I + III + V + VII) | 202 595.00 | | | 202 595.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 172 226.00 | | | 172 226.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 370.00 | | | 30 370.00 |
| |
| 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 | | | 62 582.00 | |
I4 DECREASES Grand Total | | 650.00 | 61 932.00 | |
IO DECREASES Total including other intangible assets | | | 24 560.00 | |
IY DECREASES Total Tangible Fixed Assets | | 650.00 | 37 372.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 24 560.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 38 022.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 12 873.00 | 24.00 | |
QU DEPRECIATION Total Tangible Fixed Assets | | 12 873.00 | 24.00 | |
| |
| 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 | 5 606.00 | 5 606.00 | | 5 606.00 |
8C Staff and Related Accounts | 5 394.00 | 5 394.00 | | 5 394.00 |
8D Social Security and Other Social Organizations | 3 068.00 | 3 068.00 | | 3 068.00 |
8E Income Taxes | 1 436.00 | 1 436.00 | | 1 436.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16.00 | 16.00 | | 16.00 |
UZ Social Security, other social security organizations | 2 106.00 | 2 106.00 | | 2 106.00 |
VB VAT | 490.00 | 490.00 | | 490.00 |
VG Loans with a maturity of up to one year at origin | 80.00 | 80.00 | | 80.00 |
VH Loans with a maturity of more than one year at origin | 44 299.00 | 6 968.00 | 28 912.00 | 44 299.00 |
VI Group and Associates | 10 511.00 | 10 511.00 | | 10 511.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VK Loans repaid during the year | 5 701.00 | | | 5 701.00 |
VP Miscellaneous | 20 391.00 | 20 391.00 | | 20 391.00 |
VQ Other Taxes, Duties, and Similar Debts | 468.00 | 468.00 | | 468.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 101.00 | 101.00 | | 101.00 |
VS Prepaid expenses | 304.00 | 304.00 | | 304.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 392.00 | 23 392.00 | | 23 392.00 |
VW VAT | 455.00 | 455.00 | | 455.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 334.00 | 34 002.00 | 28 912.00 | 71 334.00 |
