| |
| 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 | 66 240.00 | 55 913.00 | 10 327.00 | 66 240.00 |
BJ TOTAL (I) | 66 240.00 | 55 913.00 | 10 327.00 | 66 240.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 12 808.00 | | 12 808.00 | 12 808.00 |
CF Cash and cash equivalents | 8 121.00 | | 8 121.00 | 8 121.00 |
CJ TOTAL (II) | 20 930.00 | | 20 930.00 | 20 930.00 |
CO Grand total (0 to V) | 87 170.00 | 55 913.00 | 31 257.00 | 87 170.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 11 306.00 | 11 306.00 | | 11 306.00 |
DH Retained earnings | -16 907.00 | -41.00 | | -16 907.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 991.00 | -16 865.00 | | -15 991.00 |
DJ Investment subsidies | 2 066.00 | 3 306.00 | | 2 066.00 |
DL TOTAL (I) | -14 025.00 | 3 205.00 | | -14 025.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 562.00 | 14 237.00 | | 44 562.00 |
DW Advances and down payments received on current orders | | 22 409.00 | | |
DX Trade payables and related accounts | 720.00 | 5 356.00 | | 720.00 |
DY Tax and social security liabilities | | 1 646.00 | | |
EC TOTAL (IV) | 45 282.00 | 43 649.00 | | 45 282.00 |
EE Grand total (I to V) | 31 257.00 | 46 855.00 | | 31 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 10 521.00 | |
FX Taxes, duties, and similar payments | | | -638.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 200.00 | |
GF Total Operating Expenses (II) | | | 16 083.00 | |
GG - OPERATING RESULT (I - II) | | | -16 083.00 | |
GR Interest and similar expenses | | | 1 148.00 | |
GU Total financial expenses (VI) | | | 1 148.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 239.00 | 1 239.00 | | 1 239.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 239.00 | 1 239.00 | | 1 239.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 239.00 | 1 242.00 | | 1 239.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 231.00 | 18 108.00 | | 17 231.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 991.00 | -16 865.00 | | -15 991.00 |
| |
| 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 | 66 240.00 | | | 66 240.00 |
I4 DECREASES Grand Total | | | 66 240.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 66 240.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 66 240.00 | | | 66 240.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49 713.00 | 6 200.00 | | 49 713.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 713.00 | 6 200.00 | | 49 713.00 |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
UZ Social Security, other social security organizations | 2 431.00 | 2 431.00 | | 2 431.00 |
VB VAT | 10 377.00 | 10 377.00 | | 10 377.00 |
VI Group and Associates | 44 562.00 | 44 562.00 | | 44 562.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 808.00 | 12 808.00 | | 12 808.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 282.00 | 45 282.00 | | 45 282.00 |
