| |
| 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 | 3 792.00 | 2 956.00 | 836.00 | 3 792.00 |
BJ TOTAL (I) | 3 792.00 | 2 956.00 | 836.00 | 3 792.00 |
BL Raw materials, supplies | 2 419.00 | 399.00 | 2 020.00 | 2 419.00 |
BZ Other receivables | 99.00 | | 99.00 | 99.00 |
CF Cash and cash equivalents | 172.00 | | 172.00 | 172.00 |
CJ TOTAL (II) | 2 689.00 | 399.00 | 2 290.00 | 2 689.00 |
CO Grand total (0 to V) | 6 481.00 | 3 355.00 | 3 127.00 | 6 481.00 |
| |
| 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 |
DH Retained earnings | -4 588.00 | -3 200.00 | | -4 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 678.00 | -1 388.00 | | -4 678.00 |
DL TOTAL (I) | -8 266.00 | -3 588.00 | | -8 266.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 000.00 | 8 900.00 | | 9 000.00 |
DX Trade payables and related accounts | 524.00 | | | 524.00 |
DY Tax and social security liabilities | 1 869.00 | | | 1 869.00 |
EC TOTAL (IV) | 11 393.00 | 8 900.00 | | 11 393.00 |
EE Grand total (I to V) | 3 127.00 | 5 312.00 | | 3 127.00 |
| |
| 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 | 4 882.00 | | | 4 882.00 |
I4 DECREASES Grand Total | | 1 090.00 | 3 792.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 090.00 | 3 792.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 882.00 | | | 4 882.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 399.00 | | |
7B Total provisions for depreciation | | 399.00 | | |
7C Grand total | | 399.00 | | |
UE of which provisions and reversals: - Operating | | 399.00 | | |
| |
| 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 | 524.00 | 524.00 | | 524.00 |
VB VAT | 99.00 | | | 99.00 |
VI Group and Associates | 9 000.00 | 9 000.00 | | 9 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 869.00 | 1 869.00 | | 1 869.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99.00 | 99.00 | | 99.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 393.00 | 11 393.00 | | 11 393.00 |