| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 146 504.00 | | 146 504.00 | 146 504.00 |
AR Technical installations, industrial equipment and tools | 62 055.00 | 39 886.00 | 22 169.00 | 62 055.00 |
AT Other tangible assets | 487 220.00 | 452 095.00 | 35 125.00 | 487 220.00 |
BD Other fixed assets | 46.00 | | 46.00 | 46.00 |
BJ TOTAL (I) | 695 824.00 | 491 981.00 | 203 843.00 | 695 824.00 |
BL Raw materials, supplies | 8 419.00 | | 8 419.00 | 8 419.00 |
BT Goods | 69 428.00 | | 69 428.00 | 69 428.00 |
BV Advances and down payments on orders | 77.00 | | 77.00 | 77.00 |
BX Customers and related accounts | 483 617.00 | 28 944.00 | 454 673.00 | 483 617.00 |
BZ Other receivables | 33 555.00 | | 33 555.00 | 33 555.00 |
CF Cash and cash equivalents | 83 138.00 | | 83 138.00 | 83 138.00 |
CH Prepaid expenses | 6 084.00 | | 6 084.00 | 6 084.00 |
CJ TOTAL (II) | 684 319.00 | 28 944.00 | 655 375.00 | 684 319.00 |
CO Grand total (0 to V) | 1 380 143.00 | 520 925.00 | 859 218.00 | 1 380 143.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 386 347.00 | 293 567.00 | | 386 347.00 |
DH Retained earnings | | -30 683.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 374.00 | 123 462.00 | | 9 374.00 |
DL TOTAL (I) | 461 721.00 | 452 347.00 | | 461 721.00 |
DU Loans and Debts from Credit Institutions (3) | 15 748.00 | 21 007.00 | | 15 748.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 793.00 | 11 270.00 | | 7 793.00 |
DW Advances and down payments received on current orders | 1 723.00 | | | 1 723.00 |
DX Trade payables and related accounts | 289 477.00 | 147 061.00 | | 289 477.00 |
DY Tax and social security liabilities | 68 494.00 | 61 656.00 | | 68 494.00 |
EA Other liabilities | 14 262.00 | 8 915.00 | | 14 262.00 |
EC TOTAL (IV) | 397 497.00 | 249 909.00 | | 397 497.00 |
EE Grand total (I to V) | 859 218.00 | 702 256.00 | | 859 218.00 |
EG Accrued income and payables due within one year | 387 364.00 | 234 349.00 | | 387 364.00 |
| |
| 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 | 639 822.00 | | 57 578.00 | 639 822.00 |
I3 DECREASES Total Financial Fixed Assets | | | 46.00 | |
I4 DECREASES Grand Total | | 1 575.00 | 695 824.00 | |
IO DECREASES Total including other intangible assets | | | 146 504.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 575.00 | 549 275.00 | |
KD ACQUISITIONS Total including other intangible assets | 146 504.00 | | | 146 504.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 493 272.00 | | 57 578.00 | 493 272.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 46.00 | | | 46.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 477 232.00 | 16 324.00 | 1 575.00 | 477 232.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 477 232.00 | 16 324.00 | 1 575.00 | 477 232.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 27 682.00 | 1 263.00 | | 27 682.00 |
7B Total provisions for depreciation | 27 682.00 | 1 263.00 | | 27 682.00 |
7C Grand total | 27 682.00 | 1 263.00 | | 27 682.00 |
UE of which provisions and reversals: - Operating | | 1 263.00 | | |
| |
| 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 | 289 477.00 | 289 477.00 | | 289 477.00 |
8C Staff and Related Accounts | 19 538.00 | 19 538.00 | | 19 538.00 |
8D Social Security and Other Social Organizations | 43 881.00 | 43 881.00 | | 43 881.00 |
8E Income Taxes | 1 654.00 | 1 654.00 | | 1 654.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 262.00 | 14 262.00 | | 14 262.00 |
UX Other trade receivables | 447 375.00 | 447 375.00 | | 447 375.00 |
UZ Social Security, other social security organizations | 1 170.00 | 1 170.00 | | 1 170.00 |
VA Doubtful or disputed receivables | 36 242.00 | 36 242.00 | | 36 242.00 |
VB VAT | 12 103.00 | 12 103.00 | | 12 103.00 |
VG Loans with a maturity of up to one year at origin | 188.00 | 188.00 | | 188.00 |
VH Loans with a maturity of more than one year at origin | 15 560.00 | 5 426.00 | 10 133.00 | 15 560.00 |
VI Group and Associates | 7 793.00 | 7 793.00 | | 7 793.00 |
VK Loans repaid during the year | 5 356.00 | | | 5 356.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 872.00 | 2 872.00 | | 2 872.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 282.00 | 20 282.00 | | 20 282.00 |
VS Prepaid expenses | 6 084.00 | 6 084.00 | | 6 084.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 523 256.00 | 523 256.00 | | 523 256.00 |
VW VAT | 550.00 | 550.00 | | 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 395 774.00 | 385 641.00 | 10 133.00 | 395 774.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 2 806.00 | 1 899.00 | | 2 806.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 051.00 | 11 209.00 | | 14 051.00 |
ST Other accounts | 184 311.00 | 157 782.00 | | 184 311.00 |
XQ Rental, rental and co-ownership charges | 17 267.00 | 18 314.00 | | 17 267.00 |
YW Business tax | 2 191.00 | 4 446.00 | | 2 191.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 997.00 | 6 344.00 | | 4 997.00 |
YY Amount of VAT collected | 641 749.00 | 720 888.00 | | 641 749.00 |
YZ Total deductible VAT on goods and services | 585 296.00 | 629 041.00 | | 585 296.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 215 628.00 | 187 305.00 | | 215 628.00 |
