| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 220.00 | 4 220.00 | | 4 220.00 |
AT Other tangible assets | 23 566.00 | 13 608.00 | 9 958.00 | 23 566.00 |
BH Other financial assets | 2 526.00 | | 2 526.00 | 2 526.00 |
BJ TOTAL (I) | 30 312.00 | 17 828.00 | 12 484.00 | 30 312.00 |
BV Advances and down payments on orders | 186 940.00 | | 186 940.00 | 186 940.00 |
BX Customers and related accounts | 1 490.00 | | 1 490.00 | 1 490.00 |
BZ Other receivables | 27 344.00 | | 27 344.00 | 27 344.00 |
CD Marketable securities | 90 000.00 | | 90 000.00 | 90 000.00 |
CF Cash and cash equivalents | 206 872.00 | | 206 872.00 | 206 872.00 |
CJ TOTAL (II) | 512 646.00 | | 512 646.00 | 512 646.00 |
CO Grand total (0 to V) | 542 958.00 | 17 828.00 | 525 130.00 | 542 958.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 000.00 | 24 000.00 | | 24 000.00 |
DD Legal reserve (1) | 2 400.00 | 2 400.00 | | 2 400.00 |
DG Other reserves | 51 135.00 | 32 857.00 | | 51 135.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 045.00 | 63 277.00 | | 37 045.00 |
DL TOTAL (I) | 114 579.00 | 122 535.00 | | 114 579.00 |
DP Provisions for Risks | 987.00 | 1 134.00 | | 987.00 |
DR TOTAL (IV) | 987.00 | 1 134.00 | | 987.00 |
DW Advances and down payments received on current orders | 384 912.00 | 537 134.00 | | 384 912.00 |
DX Trade payables and related accounts | 3 741.00 | 1 189.00 | | 3 741.00 |
DY Tax and social security liabilities | 20 912.00 | 19 780.00 | | 20 912.00 |
EA Other liabilities | | 260.00 | | |
EC TOTAL (IV) | 409 564.00 | 558 363.00 | | 409 564.00 |
EE Grand total (I to V) | 525 130.00 | 682 031.00 | | 525 130.00 |
| |
| 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 | 29 929.00 | | 816.00 | 29 929.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 220.00 | | | 4 220.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 526.00 | |
I4 DECREASES Grand Total | | 434.00 | 30 312.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 220.00 | |
IY DECREASES Total Tangible Fixed Assets | | 434.00 | 23 566.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 183.00 | | 816.00 | 23 183.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 526.00 | | | 2 526.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 706.00 | 4 555.00 | 434.00 | 13 706.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 000.00 | 220.00 | | 4 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 707.00 | 4 335.00 | 434.00 | 9 707.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 1 134.00 | 987.00 | 1 134.00 | 1 134.00 |
7C Grand total | 1 134.00 | 987.00 | 1 134.00 | 1 134.00 |
UG - Financial | | 987.00 | 1 134.00 | |
| |
| 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 | 3 741.00 | 3 741.00 | | 3 741.00 |
8C Staff and Related Accounts | 4 242.00 | 4 242.00 | | 4 242.00 |
8D Social Security and Other Social Organizations | 16 400.00 | 16 400.00 | | 16 400.00 |
UT Other financial assets | 2 526.00 | | | 2 526.00 |
UX Other trade receivables | 1 490.00 | | | 1 490.00 |
VB VAT | 1 913.00 | | | 1 913.00 |
VM Income taxes | 14 366.00 | | | 14 366.00 |
VP Miscellaneous | 9 450.00 | | | 9 450.00 |
VQ Other Taxes, Duties, and Similar Debts | 270.00 | 270.00 | | 270.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 616.00 | | | 1 616.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 360.00 | 28 834.00 | 2 526.00 | 31 360.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 653.00 | 24 653.00 | | 24 653.00 |
