| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 398.00 | 2 398.00 | | 2 398.00 |
AJ Other Intangible Assets | 59 336.00 | | 59 336.00 | 59 336.00 |
AT Other tangible assets | 1 591.00 | 1 097.00 | 494.00 | 1 591.00 |
BJ TOTAL (I) | 63 325.00 | 3 495.00 | 59 830.00 | 63 325.00 |
BZ Other receivables | 847.00 | 98.00 | 749.00 | 847.00 |
CF Cash and cash equivalents | 17 128.00 | | 17 128.00 | 17 128.00 |
CJ TOTAL (II) | 17 976.00 | 98.00 | 17 878.00 | 17 976.00 |
CO Grand total (0 to V) | 81 300.00 | 3 593.00 | 77 708.00 | 81 300.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -9 078.00 | -8 203.00 | | -9 078.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 630.00 | -875.00 | | -20 630.00 |
DL TOTAL (I) | 16 791.00 | 37 422.00 | | 16 791.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 355.00 | 49 311.00 | | 50 355.00 |
DX Trade payables and related accounts | 4 080.00 | 2 040.00 | | 4 080.00 |
DY Tax and social security liabilities | 1 481.00 | 47.00 | | 1 481.00 |
EB Prepaid income (2) | 5 000.00 | 5 000.00 | | 5 000.00 |
EC TOTAL (IV) | 60 916.00 | 56 399.00 | | 60 916.00 |
EE Grand total (I to V) | 77 708.00 | 93 820.00 | | 77 708.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 100.00 | | 14 100.00 | 14 100.00 |
FJ Net sales | 14 100.00 | | 14 100.00 | 14 100.00 |
FM Inventory production | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 14 101.00 | |
FW Other purchases and external expenses | | | 3 050.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 035.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 398.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 53.00 | |
GE Other Expenses | | | 66.00 | |
GF Total Operating Expenses (II) | | | 4 601.00 | |
GG - OPERATING RESULT (I - II) | | | 9 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 500.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 30 130.00 | | | 30 130.00 |
HH Total exceptional expenses (VIII) | 30 130.00 | | | 30 130.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30 130.00 | | | -30 130.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 101.00 | 5 467.00 | | 14 101.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 731.00 | 6 342.00 | | 34 731.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 630.00 | -875.00 | | -20 630.00 |
| |
| 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 | 93 455.00 | | | 93 455.00 |
I3 DECREASES Total Financial Fixed Assets | | 18 151.00 | | |
I4 DECREASES Grand Total | | 30 130.00 | 63 325.00 | |
IO DECREASES Total including other intangible assets | | 11 979.00 | 61 734.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 591.00 | |
KD ACQUISITIONS Total including other intangible assets | 73 713.00 | | | 73 713.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 591.00 | | | 1 591.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 151.00 | | | 18 151.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 097.00 | 398.00 | | 3 097.00 |
PE DEPRECIATION Total including other intangible assets | 2 397.00 | | | 2 397.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 699.00 | 398.00 | | 699.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 45.00 | 53.00 | | 45.00 |
7B Total provisions for depreciation | 45.00 | 53.00 | | 45.00 |
7C Grand total | 45.00 | 53.00 | | 45.00 |
| |
| 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 | 4 080.00 | 4 080.00 | | 4 080.00 |
8D Social Security and Other Social Organizations | 774.00 | 774.00 | | 774.00 |
8L Deferred income | 5 000.00 | 5 000.00 | | 5 000.00 |
UZ Social Security, other social security organizations | 98.00 | 98.00 | | 98.00 |
VB VAT | 749.00 | 749.00 | | 749.00 |
VI Group and Associates | 50 355.00 | 50 355.00 | | 50 355.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 847.00 | 847.00 | | 847.00 |
VW VAT | 707.00 | 707.00 | | 707.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 916.00 | 60 916.00 | | 60 916.00 |
