| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 87 572.00 | | 87 572.00 | 87 572.00 |
AP Buildings | 1 063 467.00 | 211 746.00 | 851 720.00 | 1 063 467.00 |
BD Other fixed assets | 227.00 | | 227.00 | 227.00 |
BJ TOTAL (I) | 1 342 394.00 | 211 746.00 | 1 130 648.00 | 1 342 394.00 |
BL Raw materials, supplies | 56 242.00 | | 56 242.00 | 56 242.00 |
BN Goods in progress | 16 392.00 | | 16 392.00 | 16 392.00 |
BX Customers and related accounts | 14 812.00 | | 14 812.00 | 14 812.00 |
BZ Other receivables | 1 399 372.00 | | 1 399 372.00 | 1 399 372.00 |
CF Cash and cash equivalents | 176 338.00 | | 176 338.00 | 176 338.00 |
CH Prepaid expenses | 610.00 | | 610.00 | 610.00 |
CJ TOTAL (II) | 1 663 766.00 | | 1 663 766.00 | 1 663 766.00 |
CO Grand total (0 to V) | 3 006 160.00 | 211 746.00 | 2 794 414.00 | 3 006 160.00 |
CU Other investments | 191 128.00 | | 191 128.00 | 191 128.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 537 613.00 | 537 613.00 | | 537 613.00 |
DH Retained earnings | -79 575.00 | | | -79 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 626.00 | -79 575.00 | | 70 626.00 |
DL TOTAL (I) | 539 665.00 | 469 039.00 | | 539 665.00 |
DU Loans and Debts from Credit Institutions (3) | 348 723.00 | 375 706.00 | | 348 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 740 257.00 | 1 814 826.00 | | 1 740 257.00 |
DX Trade payables and related accounts | 78 637.00 | 128 636.00 | | 78 637.00 |
DY Tax and social security liabilities | 9 896.00 | 3 487.00 | | 9 896.00 |
EA Other liabilities | 77 238.00 | 70 859.00 | | 77 238.00 |
EC TOTAL (IV) | 2 254 750.00 | 2 393 514.00 | | 2 254 750.00 |
EE Grand total (I to V) | 2 794 414.00 | 2 862 553.00 | | 2 794 414.00 |
EG Accrued income and payables due within one year | 1 933 797.00 | 2 044 505.00 | | 1 933 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 122 297.00 | | 122 297.00 | 122 297.00 |
FG Production sold - services | 101 331.00 | | 101 331.00 | 101 331.00 |
FJ Net sales | 223 628.00 | | 223 628.00 | 223 628.00 |
FR Total operating income (I) | | | 223 628.00 | |
FV Inventory change (raw materials and supplies) | | | 83 784.00 | |
FW Other purchases and external expenses | | | 68 068.00 | |
FX Taxes, duties, and similar payments | | | 11 694.00 | |
FZ Social Security Contributions | | | 655.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29 140.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 193 341.00 | |
GG - OPERATING RESULT (I - II) | | | 30 287.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 62 067.00 | |
GK Income from other securities and fixed asset receivables | | | 4.00 | |
GL Other interest and similar income | | | 6 941.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 69 012.00 | |
GR Interest and similar expenses | | | 28 673.00 | |
GU Total financial expenses (VI) | | | 28 673.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 339.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 626.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 655.00 | 1 300.00 | | 655.00 |
HF Exceptional expenses on capital transactions | | 150 160.00 | | |
HH Total exceptional expenses (VIII) | | 150 160.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -150 160.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 292 640.00 | 215 192.00 | | 292 640.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 222 014.00 | 294 767.00 | | 222 014.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 626.00 | -79 575.00 | | 70 626.00 |
| |
| 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 | 1 338 540.00 | | 3 854.00 | 1 338 540.00 |
I3 DECREASES Total Financial Fixed Assets | | | 191 355.00 | |
I4 DECREASES Grand Total | | | 1 342 394.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 151 039.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 147 189.00 | | 3 850.00 | 1 147 189.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 191 351.00 | | 4.00 | 191 351.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 182 607.00 | 29 140.00 | | 182 607.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 182 607.00 | 29 140.00 | | 182 607.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 300.00 | 3 300.00 | | 3 300.00 |
8B Suppliers and Related Accounts | 78 637.00 | 78 637.00 | | 78 637.00 |
8K Other liabilities (including liabilities related to repo transactions) | 77 238.00 | 77 238.00 | | 77 238.00 |
UX Other trade receivables | 14 812.00 | 14 812.00 | | 14 812.00 |
UZ Social Security, other social security organizations | 720.00 | 720.00 | | 720.00 |
VB VAT | 7 770.00 | 7 770.00 | | 7 770.00 |
VC Group and associates | 1 330 757.00 | 1 330 757.00 | | 1 330 757.00 |
VG Loans with a maturity of up to one year at origin | 413.00 | 413.00 | | 413.00 |
VH Loans with a maturity of more than one year at origin | 348 310.00 | 27 357.00 | 113 918.00 | 348 310.00 |
VI Group and Associates | 1 736 957.00 | 1 736 957.00 | | 1 736 957.00 |
VK Loans repaid during the year | 26 934.00 | | | 26 934.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60 124.00 | 60 124.00 | | 60 124.00 |
VS Prepaid expenses | 610.00 | 610.00 | | 610.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 414 794.00 | 1 414 794.00 | | 1 414 794.00 |
VW VAT | 9 896.00 | 9 896.00 | | 9 896.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 254 750.00 | 1 933 797.00 | 113 918.00 | 2 254 750.00 |
