| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | | | | |
BZ Other receivables | 542.00 | | 542.00 | 542.00 |
CF Cash and cash equivalents | 14 724.00 | | 14 724.00 | 14 724.00 |
CJ TOTAL (II) | 15 266.00 | | 15 266.00 | 15 266.00 |
CO Grand total (0 to V) | 15 266.00 | | 15 266.00 | 15 266.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 145 000.00 | 145 000.00 | | 145 000.00 |
DH Retained earnings | -145 592.00 | -133 504.00 | | -145 592.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 886.00 | -12 089.00 | | -9 886.00 |
DL TOTAL (I) | -10 478.00 | -592.00 | | -10 478.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 797.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 67.00 | 7 767.00 | | 67.00 |
DY Tax and social security liabilities | 1 495.00 | 1 636.00 | | 1 495.00 |
EA Other liabilities | 24 182.00 | 174 182.00 | | 24 182.00 |
EC TOTAL (IV) | 25 744.00 | 186 381.00 | | 25 744.00 |
EE Grand total (I to V) | 15 266.00 | 185 789.00 | | 15 266.00 |
EG Accrued income and payables due within one year | 25 744.00 | 186 381.00 | | 25 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 180.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 231.00 | |
GF Total Operating Expenses (II) | | | 10 411.00 | |
GG - OPERATING RESULT (I - II) | | | -10 411.00 | |
GR Interest and similar expenses | | | 51.00 | |
GU Total financial expenses (VI) | | | 51.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -51.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 462.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 7 700.00 | | | 7 700.00 |
HD Total exceptional income (VII) | 7 700.00 | | | 7 700.00 |
HF Exceptional expenses on capital transactions | 7 124.00 | | | 7 124.00 |
HH Total exceptional expenses (VIII) | 7 124.00 | | | 7 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 576.00 | | | 576.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 700.00 | | | 7 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 586.00 | 12 089.00 | | 17 586.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 886.00 | -12 089.00 | | -9 886.00 |
| |
| 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 | 33 200.00 | | 6 864.00 | 33 200.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 6 864.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 6 864.00 | | |
I4 DECREASES Grand Total | | 40 064.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 33 200.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 200.00 | | | 33 200.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 6 864.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 845.00 | 8 231.00 | 26 076.00 | 17 845.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 845.00 | 8 231.00 | 26 076.00 | 17 845.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 24 182.00 | 24 182.00 | | 24 182.00 |
UZ Social Security, other social security organizations | 25.00 | 25.00 | | 25.00 |
VB VAT | 517.00 | 517.00 | | 517.00 |
VI Group and Associates | 67.00 | 67.00 | | 67.00 |
VJ Loans taken out during the year | 51.00 | | | 51.00 |
VK Loans repaid during the year | 2 848.00 | | | 2 848.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 542.00 | 542.00 | | 542.00 |
VW VAT | 1 495.00 | 1 495.00 | | 1 495.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 744.00 | 25 744.00 | | 25 744.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 100.00 | 1 267.00 | | 100.00 |
ST Other accounts | 2 080.00 | 2 442.00 | | 2 080.00 |
YZ Total deductible VAT on goods and services | 140.00 | 374.00 | | 140.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 180.00 | 3 708.00 | | 2 180.00 |
