| |
| 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 | 15 265.00 | 12 613.00 | 2 652.00 | 15 265.00 |
AT Other tangible assets | 24 850.00 | 20 445.00 | 4 405.00 | 24 850.00 |
BH Other financial assets | 30 000.00 | | 30 000.00 | 30 000.00 |
BJ TOTAL (I) | 70 115.00 | 33 057.00 | 37 057.00 | 70 115.00 |
BT Goods | 870 228.00 | 18 732.00 | 851 496.00 | 870 228.00 |
BX Customers and related accounts | 31 509.00 | 2 196.00 | 29 313.00 | 31 509.00 |
BZ Other receivables | 816 926.00 | | 816 926.00 | 816 926.00 |
CF Cash and cash equivalents | 72 562.00 | | 72 562.00 | 72 562.00 |
CH Prepaid expenses | 7 084.00 | | 7 084.00 | 7 084.00 |
CJ TOTAL (II) | 1 798 308.00 | 20 928.00 | 1 777 380.00 | 1 798 308.00 |
CO Grand total (0 to V) | 1 868 423.00 | 53 985.00 | 1 814 438.00 | 1 868 423.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 72 249.00 | | | 72 249.00 |
DH Retained earnings | 99 215.00 | 99 215.00 | | 99 215.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 622.00 | 72 249.00 | | 62 622.00 |
DL TOTAL (I) | 242 886.00 | 180 264.00 | | 242 886.00 |
DU Loans and Debts from Credit Institutions (3) | 1 569.00 | 49 941.00 | | 1 569.00 |
DX Trade payables and related accounts | 1 256 238.00 | 1 021 018.00 | | 1 256 238.00 |
DY Tax and social security liabilities | 308 307.00 | 340 811.00 | | 308 307.00 |
EA Other liabilities | 5 437.00 | 4 189.00 | | 5 437.00 |
EC TOTAL (IV) | 1 571 551.00 | 1 415 959.00 | | 1 571 551.00 |
EE Grand total (I to V) | 1 814 438.00 | 1 596 224.00 | | 1 814 438.00 |
EG Accrued income and payables due within one year | 1 571 551.00 | 1 415 959.00 | | 1 571 551.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 569.00 | 49 941.00 | | 1 569.00 |
| |
| 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 | 70 115.00 | | | 70 115.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 000.00 | |
I4 DECREASES Grand Total | | | 70 115.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 115.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 115.00 | | | 40 115.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 000.00 | | | 30 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 447.00 | 7 610.00 | | 25 447.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 447.00 | 7 610.00 | | 25 447.00 |
| |
| 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 | 1 256 238.00 | 1 256 238.00 | | 1 256 238.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 437.00 | 5 437.00 | | 5 437.00 |
UT Other financial assets | 30 000.00 | | | 30 000.00 |
VG Loans with a maturity of up to one year at origin | 1 569.00 | 1 569.00 | | 1 569.00 |
VS Prepaid expenses | 7 084.00 | | | 7 084.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 885 518.00 | 855 518.00 | 30 000.00 | 885 518.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 571 551.00 | 1 571 551.00 | | 1 571 551.00 |
