| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 972.00 | 3 700.00 | 4 272.00 | 7 972.00 |
AT Other tangible assets | 256 292.00 | 56 396.00 | 199 896.00 | 256 292.00 |
BH Other financial assets | 13 216.00 | | 13 216.00 | 13 216.00 |
BJ TOTAL (I) | 277 480.00 | 60 096.00 | 217 384.00 | 277 480.00 |
BT Goods | 347 083.00 | | 347 083.00 | 347 083.00 |
BX Customers and related accounts | 132 264.00 | | 132 264.00 | 132 264.00 |
BZ Other receivables | 100 837.00 | | 100 837.00 | 100 837.00 |
CF Cash and cash equivalents | 134 177.00 | | 134 177.00 | 134 177.00 |
CH Prepaid expenses | 14 429.00 | | 14 429.00 | 14 429.00 |
CJ TOTAL (II) | 728 791.00 | | 728 791.00 | 728 791.00 |
CO Grand total (0 to V) | 1 006 271.00 | 60 096.00 | 946 175.00 | 1 006 271.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 21 115.00 | | | 21 115.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 880.00 | 22 115.00 | | 9 880.00 |
DL TOTAL (I) | 41 995.00 | 32 115.00 | | 41 995.00 |
DU Loans and Debts from Credit Institutions (3) | 249 565.00 | 308 123.00 | | 249 565.00 |
DW Advances and down payments received on current orders | | 2 254.00 | | |
DX Trade payables and related accounts | 477 896.00 | 64 474.00 | | 477 896.00 |
DY Tax and social security liabilities | 31 279.00 | 32 658.00 | | 31 279.00 |
EA Other liabilities | 145 440.00 | 215 349.00 | | 145 440.00 |
EC TOTAL (IV) | 904 180.00 | 622 857.00 | | 904 180.00 |
EE Grand total (I to V) | 946 175.00 | 654 972.00 | | 946 175.00 |
| |
| 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 | 277 492.00 | | | 277 492.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 972.00 | | | 7 972.00 |
I3 DECREASES Total Financial Fixed Assets | | 12.00 | 13 216.00 | |
I4 DECREASES Grand Total | | 12.00 | 277 480.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 972.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 256 292.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 256 292.00 | | | 256 292.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 228.00 | | | 13 228.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 454.00 | 26 642.00 | | 33 454.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 104.00 | 1 596.00 | | 2 104.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 350.00 | 25 046.00 | | 31 350.00 |
