| |
| 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 | 3 400.00 | 2 942.00 | 458.00 | 3 400.00 |
AT Other tangible assets | 304 641.00 | 289 571.00 | 15 070.00 | 304 641.00 |
BD Other fixed assets | 5 113.00 | | 5 113.00 | 5 113.00 |
BJ TOTAL (I) | 313 154.00 | 292 513.00 | 20 641.00 | 313 154.00 |
BT Goods | 816 798.00 | | 816 798.00 | 816 798.00 |
BZ Other receivables | 30 999.00 | | 30 999.00 | 30 999.00 |
CD Marketable securities | 1 272 954.00 | | 1 272 954.00 | 1 272 954.00 |
CF Cash and cash equivalents | 61 529.00 | | 61 529.00 | 61 529.00 |
CH Prepaid expenses | 4 149.00 | | 4 149.00 | 4 149.00 |
CJ TOTAL (II) | 2 186 429.00 | | 2 186 429.00 | 2 186 429.00 |
CO Grand total (0 to V) | 2 499 583.00 | 292 513.00 | 2 207 070.00 | 2 499 583.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000.00 | 38 000.00 | | 38 000.00 |
DD Legal reserve (1) | 3 800.00 | 3 800.00 | | 3 800.00 |
DG Other reserves | 1 233 902.00 | 1 035 385.00 | | 1 233 902.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 246 771.00 | 198 518.00 | | 246 771.00 |
DL TOTAL (I) | 1 522 473.00 | 1 275 702.00 | | 1 522 473.00 |
DU Loans and Debts from Credit Institutions (3) | 582.00 | 441.00 | | 582.00 |
DV Miscellaneous Loans and Financial Debts (4) | 382 123.00 | 289 997.00 | | 382 123.00 |
DX Trade payables and related accounts | 168 845.00 | 392 887.00 | | 168 845.00 |
DY Tax and social security liabilities | 132 798.00 | 205 277.00 | | 132 798.00 |
EA Other liabilities | 250.00 | | | 250.00 |
EC TOTAL (IV) | 684 597.00 | 888 601.00 | | 684 597.00 |
EE Grand total (I to V) | 2 207 070.00 | 2 164 303.00 | | 2 207 070.00 |
EG Accrued income and payables due within one year | 684 597.00 | 888 601.00 | | 684 597.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 582.00 | 441.00 | | 582.00 |
| |
| 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 | 313 763.00 | | 1 269.00 | 313 763.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 113.00 | |
I4 DECREASES Grand Total | | 1 878.00 | 313 154.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 878.00 | 308 041.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 308 650.00 | | 1 269.00 | 308 650.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 113.00 | | | 5 113.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 290 077.00 | 4 314.00 | 1 878.00 | 290 077.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 290 077.00 | 4 314.00 | 1 878.00 | 290 077.00 |
| |
| 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 | 168 845.00 | 168 845.00 | | 168 845.00 |
8C Staff and Related Accounts | 4 045.00 | 4 045.00 | | 4 045.00 |
8D Social Security and Other Social Organizations | 71 091.00 | 71 091.00 | | 71 091.00 |
8E Income Taxes | 16 148.00 | 16 148.00 | | 16 148.00 |
8K Other liabilities (including liabilities related to repo transactions) | 250.00 | 250.00 | | 250.00 |
UZ Social Security, other social security organizations | 9 211.00 | 9 211.00 | | 9 211.00 |
VB VAT | 20 777.00 | 20 777.00 | | 20 777.00 |
VG Loans with a maturity of up to one year at origin | 582.00 | 582.00 | | 582.00 |
VI Group and Associates | 382 123.00 | 382 123.00 | | 382 123.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 327.00 | 2 327.00 | | 2 327.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 011.00 | 1 011.00 | | 1 011.00 |
VS Prepaid expenses | 4 149.00 | 4 149.00 | | 4 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 147.00 | 35 147.00 | | 35 147.00 |
VW VAT | 39 187.00 | 39 187.00 | | 39 187.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 684 597.00 | 684 597.00 | | 684 597.00 |
