| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 762.00 | | 762.00 | 762.00 |
AR Technical installations, industrial equipment and tools | 3 430.00 | 3 430.00 | | 3 430.00 |
AT Other tangible assets | 8 710.00 | 6 267.00 | 2 443.00 | 8 710.00 |
BD Other fixed assets | 320.00 | | 320.00 | 320.00 |
BH Other financial assets | 945.00 | | 945.00 | 945.00 |
BJ TOTAL (I) | 14 168.00 | 9 697.00 | 4 471.00 | 14 168.00 |
BP Services in progress | 3 501.00 | | 3 501.00 | 3 501.00 |
BX Customers and related accounts | 9 954.00 | | 9 954.00 | 9 954.00 |
BZ Other receivables | 169.00 | | 169.00 | 169.00 |
CF Cash and cash equivalents | 4 074.00 | | 4 074.00 | 4 074.00 |
CH Prepaid expenses | 618.00 | | 618.00 | 618.00 |
CJ TOTAL (II) | 18 315.00 | | 18 315.00 | 18 315.00 |
CO Grand total (0 to V) | 32 483.00 | 9 697.00 | 22 786.00 | 32 483.00 |
CP Shares due in less than one year | 945.00 | | | 945.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -9 061.00 | -4 623.00 | | -9 061.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 763.00 | -4 438.00 | | 3 763.00 |
DL TOTAL (I) | 3 087.00 | -676.00 | | 3 087.00 |
DU Loans and Debts from Credit Institutions (3) | 382.00 | 280.00 | | 382.00 |
DV Miscellaneous Loans and Financial Debts (4) | 647.00 | 2 134.00 | | 647.00 |
DX Trade payables and related accounts | 931.00 | 1 232.00 | | 931.00 |
DY Tax and social security liabilities | 17 738.00 | 17 222.00 | | 17 738.00 |
EC TOTAL (IV) | 19 699.00 | 20 868.00 | | 19 699.00 |
EE Grand total (I to V) | 22 786.00 | 20 192.00 | | 22 786.00 |
EG Accrued income and payables due within one year | 19 699.00 | 20 868.00 | | 19 699.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 382.00 | 280.00 | | 382.00 |
| |
| 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 | 14 168.00 | | | 14 168.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 265.00 | |
I4 DECREASES Grand Total | | | 14 168.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 140.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 140.00 | | | 12 140.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 265.00 | | | 1 265.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
QU DEPRECIATION Total Tangible Fixed Assets | 8 777.00 | 920.00 | | 8 777.00 |
| |
| 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 | 931.00 | 931.00 | | 931.00 |
8K Other liabilities (including liabilities related to repo transactions) | 647.00 | 647.00 | | 647.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 685.00 | 11 685.00 | | 11 685.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 699.00 | 19 699.00 | | 19 699.00 |
