| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 275.00 | | 275.00 | 275.00 |
BJ TOTAL (I) | 275.00 | | 275.00 | 275.00 |
BV Advances and down payments on orders | 206.00 | | 206.00 | 206.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 28 189.00 | | 28 189.00 | 28 189.00 |
CD Marketable securities | 152 529.00 | | 152 529.00 | 152 529.00 |
CF Cash and cash equivalents | 114 753.00 | | 114 753.00 | 114 753.00 |
CH Prepaid expenses | 86 083.00 | | 86 083.00 | 86 083.00 |
CJ TOTAL (II) | 381 759.00 | | 381 759.00 | 381 759.00 |
CO Grand total (0 to V) | 382 034.00 | | 382 034.00 | 382 034.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 8 550.00 | 7 600.00 | | 8 550.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 993.00 | 40 950.00 | | 46 993.00 |
DL TOTAL (I) | 78 543.00 | 71 550.00 | | 78 543.00 |
DP Provisions for Risks | 4 638.00 | | | 4 638.00 |
DR TOTAL (IV) | 4 638.00 | | | 4 638.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 699.00 | | | 24 699.00 |
DX Trade payables and related accounts | 225 387.00 | 93 021.00 | | 225 387.00 |
DY Tax and social security liabilities | 45 908.00 | 40 849.00 | | 45 908.00 |
EA Other liabilities | 2 859.00 | 42 325.00 | | 2 859.00 |
EC TOTAL (IV) | 298 853.00 | 176 194.00 | | 298 853.00 |
EE Grand total (I to V) | 382 034.00 | 247 744.00 | | 382 034.00 |
| |
| 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 | 245.00 | | 30.00 | 245.00 |
I4 DECREASES Grand Total | | | 275.00 | |
IO DECREASES Total including other intangible assets | | | 275.00 | |
KD ACQUISITIONS Total including other intangible assets | 245.00 | | 30.00 | 245.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | | 4 638.00 | | |
7C Grand total | | 4 638.00 | | |
UE of which provisions and reversals: - Operating | | 4 638.00 | | |
| |
| 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 | 225 387.00 | 225 387.00 | | 225 387.00 |
8C Staff and Related Accounts | 9 344.00 | 9 344.00 | | 9 344.00 |
8D Social Security and Other Social Organizations | 9 268.00 | 9 268.00 | | 9 268.00 |
8E Income Taxes | 5 627.00 | 5 627.00 | | 5 627.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 859.00 | 2 859.00 | | 2 859.00 |
VB VAT | 23 962.00 | | | 23 962.00 |
VI Group and Associates | 24 699.00 | 24 699.00 | | 24 699.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 000.00 | 3 000.00 | | 3 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 227.00 | | | 4 227.00 |
VS Prepaid expenses | 86 083.00 | | | 86 083.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114 271.00 | 114 271.00 | | 114 271.00 |
VW VAT | 18 669.00 | 18 669.00 | | 18 669.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 298 853.00 | 298 853.00 | | 298 853.00 |
