| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 185.00 | | 4 185.00 | 4 185.00 |
BV Advances and down payments on orders | 11 726.00 | | 11 726.00 | 11 726.00 |
BX Customers and related accounts | 969 078.00 | | 969 078.00 | 969 078.00 |
BZ Other receivables | 3 041 905.00 | | 3 041 905.00 | 3 041 905.00 |
CF Cash and cash equivalents | 257 623.00 | | 257 623.00 | 257 623.00 |
CH Prepaid expenses | 765 268.00 | | 765 268.00 | 765 268.00 |
CJ TOTAL (II) | 5 045 599.00 | | 5 045 599.00 | 5 045 599.00 |
CO Grand total (0 to V) | 5 049 784.00 | | 5 049 784.00 | 5 049 784.00 |
CU Other investments | 4 185.00 | | 4 185.00 | 4 185.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 790 200.00 | -786 635.00 | | -1 790 200.00 |
DL TOTAL (I) | -1 789 200.00 | -785 635.00 | | -1 789 200.00 |
DU Loans and Debts from Credit Institutions (3) | 3.00 | 6.00 | | 3.00 |
DV Miscellaneous Loans and Financial Debts (4) | 267 964.00 | | | 267 964.00 |
DX Trade payables and related accounts | 4 023 115.00 | 3 157 548.00 | | 4 023 115.00 |
DY Tax and social security liabilities | 161 513.00 | 345 468.00 | | 161 513.00 |
EA Other liabilities | 2 037 272.00 | 793 766.00 | | 2 037 272.00 |
EB Prepaid income (2) | 349 117.00 | 2 429 513.00 | | 349 117.00 |
EC TOTAL (IV) | 6 838 984.00 | 6 726 301.00 | | 6 838 984.00 |
EE Grand total (I to V) | 5 049 784.00 | 5 940 667.00 | | 5 049 784.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 616 175.00 | | 2 616 175.00 | 2 616 175.00 |
FJ Net sales | 2 616 175.00 | | 2 616 175.00 | 2 616 175.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 616 178.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 4 224 137.00 | |
FX Taxes, duties, and similar payments | | | 2 839.00 | |
GE Other Expenses | | | 206 934.00 | |
GF Total Operating Expenses (II) | | | 4 433 910.00 | |
GG - OPERATING RESULT (I - II) | | | -1 817 732.00 | |
GH Attributed profit or transferred loss (III) | | | 71 336.00 | |
GI Supported loss or transferred profit (IV) | | | 43 779.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 24.00 | |
GU Total financial expenses (VI) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 790 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 687 513.00 | 1 386 275.00 | | 2 687 513.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 477 713.00 | 2 172 909.00 | | 4 477 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 790 200.00 | -786 635.00 | | -1 790 200.00 |
| |
| 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 | 4 185.00 | | | 4 185.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 185.00 | |
I4 DECREASES Grand Total | | | 4 185.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 185.00 | | | 4 185.00 |
| |
| 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 | 267 964.00 | 267 964.00 | | 267 964.00 |
8B Suppliers and Related Accounts | 4 023 115.00 | 4 023 115.00 | | 4 023 115.00 |
8D Social Security and Other Social Organizations | 161 513.00 | 161 513.00 | | 161 513.00 |
8K Other liabilities (including liabilities related to repo transactions) | 197 993.00 | 197 993.00 | | 197 993.00 |
8L Deferred income | 349 117.00 | 349 117.00 | | 349 117.00 |
UX Other trade receivables | 969 078.00 | 969 078.00 | | 969 078.00 |
UZ Social Security, other social security organizations | 742 513.00 | 742 513.00 | | 742 513.00 |
VC Group and associates | 2 299 386.00 | 2 299 386.00 | | 2 299 386.00 |
VG Loans with a maturity of up to one year at origin | 3.00 | 3.00 | | 3.00 |
VI Group and Associates | 1 839 279.00 | 1 839 279.00 | | 1 839 279.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 257 623.00 | 257 623.00 | | 257 623.00 |
VS Prepaid expenses | 765 268.00 | 765 268.00 | | 765 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 033 874.00 | 5 033 874.00 | | 5 033 874.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 838 984.00 | 6 838 984.00 | | 6 838 984.00 |
