| |
| 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 | 4 969.00 | 889.00 | 4 080.00 | 4 969.00 |
AT Other tangible assets | 2 210.00 | 1 918.00 | 293.00 | 2 210.00 |
BH Other financial assets | 74 300.00 | | 74 300.00 | 74 300.00 |
BJ TOTAL (I) | 81 479.00 | 2 807.00 | 78 673.00 | 81 479.00 |
BT Goods | 751 618.00 | 24 941.00 | 726 677.00 | 751 618.00 |
BX Customers and related accounts | 15 636.00 | | 15 636.00 | 15 636.00 |
BZ Other receivables | 247 962.00 | | 247 962.00 | 247 962.00 |
CF Cash and cash equivalents | 312 153.00 | | 312 153.00 | 312 153.00 |
CH Prepaid expenses | 16 309.00 | | 16 309.00 | 16 309.00 |
CJ TOTAL (II) | 1 343 677.00 | 24 941.00 | 1 318 736.00 | 1 343 677.00 |
CO Grand total (0 to V) | 1 425 156.00 | 27 748.00 | 1 397 409.00 | 1 425 156.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 98 286.00 | | | 98 286.00 |
DH Retained earnings | 80 208.00 | 80 208.00 | | 80 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 349.00 | 98 286.00 | | 39 349.00 |
DL TOTAL (I) | 250 843.00 | 211 495.00 | | 250 843.00 |
DQ Provisions for Expenses | 18 900.00 | 13 500.00 | | 18 900.00 |
DR TOTAL (IV) | 18 900.00 | 13 500.00 | | 18 900.00 |
DX Trade payables and related accounts | 855 620.00 | 707 214.00 | | 855 620.00 |
DY Tax and social security liabilities | 254 672.00 | 240 990.00 | | 254 672.00 |
EA Other liabilities | 17 373.00 | 12 802.00 | | 17 373.00 |
EC TOTAL (IV) | 1 127 666.00 | 961 006.00 | | 1 127 666.00 |
EE Grand total (I to V) | 1 397 409.00 | 1 186 000.00 | | 1 397 409.00 |
EG Accrued income and payables due within one year | 1 127 666.00 | 961 006.00 | | 1 127 666.00 |
| |
| 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 | 76 510.00 | | | 76 510.00 |
I3 DECREASES Total Financial Fixed Assets | | | 74 300.00 | |
I4 DECREASES Grand Total | | | 81 479.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 179.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 210.00 | | | 2 210.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 74 300.00 | | | 74 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 181.00 | 1 626.00 | | 1 181.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 181.00 | 1 626.00 | | 1 181.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 13 500.00 | 5 400.00 | | 13 500.00 |
7C Grand total | 13 500.00 | 5 400.00 | | 13 500.00 |
UE of which provisions and reversals: - Operating | | 5 400.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 74 300.00 | | | 74 300.00 |
UX Other trade receivables | 15 636.00 | | | 15 636.00 |
VP Miscellaneous | 247 962.00 | | | 247 962.00 |
VS Prepaid expenses | 16 309.00 | | | 16 309.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 354 207.00 | 279 907.00 | 74 300.00 | 354 207.00 |
