| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 79.00 | | 79.00 | 79.00 |
BJ TOTAL (I) | 79.00 | | 79.00 | 79.00 |
BT Goods | 226 350.00 | | 226 350.00 | 226 350.00 |
BV Advances and down payments on orders | 43 597.00 | | 43 597.00 | 43 597.00 |
BZ Other receivables | 156 481.00 | | 156 481.00 | 156 481.00 |
CF Cash and cash equivalents | 17.00 | | 17.00 | 17.00 |
CH Prepaid expenses | 65.00 | | 65.00 | 65.00 |
CJ TOTAL (II) | 426 510.00 | | 426 510.00 | 426 510.00 |
CO Grand total (0 to V) | 426 589.00 | | 426 589.00 | 426 589.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 20 466.00 | 20 466.00 | | 20 466.00 |
DH Retained earnings | -98 636.00 | -94 428.00 | | -98 636.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 053.00 | -4 208.00 | | -5 053.00 |
DL TOTAL (I) | -82 673.00 | -77 620.00 | | -82 673.00 |
DP Provisions for Risks | 51 000.00 | 51 000.00 | | 51 000.00 |
DR TOTAL (IV) | 51 000.00 | 51 000.00 | | 51 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 078.00 | 1 078.00 | | 1 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 350 022.00 | 345 827.00 | | 350 022.00 |
DX Trade payables and related accounts | 94 586.00 | 94 515.00 | | 94 586.00 |
DY Tax and social security liabilities | 2 244.00 | 1 469.00 | | 2 244.00 |
EA Other liabilities | 10 332.00 | 10 332.00 | | 10 332.00 |
EC TOTAL (IV) | 458 262.00 | 453 221.00 | | 458 262.00 |
EE Grand total (I to V) | 426 589.00 | 426 601.00 | | 426 589.00 |
EG Accrued income and payables due within one year | 458 262.00 | 453 221.00 | | 458 262.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 078.00 | 1 078.00 | | 1 078.00 |
| |
| 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 | 79.00 | | | 79.00 |
I3 DECREASES Total Financial Fixed Assets | | | 79.00 | |
I4 DECREASES Grand Total | | | 79.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 79.00 | | | 79.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 51 000.00 | | | 51 000.00 |
7C Grand total | 51 000.00 | | | 51 000.00 |
| |
| 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 | 94 586.00 | 94 586.00 | | 94 586.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 332.00 | 10 332.00 | | 10 332.00 |
UT Other financial assets | 79.00 | 79.00 | | 79.00 |
VB VAT | 15 946.00 | | | 15 946.00 |
VC Group and associates | 64 904.00 | | | 64 904.00 |
VG Loans with a maturity of up to one year at origin | 1 078.00 | 1 078.00 | | 1 078.00 |
VI Group and Associates | 350 022.00 | 350 022.00 | | 350 022.00 |
VM Income taxes | 22 959.00 | | | 22 959.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 244.00 | 2 244.00 | | 2 244.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 52 672.00 | | | 52 672.00 |
VS Prepaid expenses | 65.00 | | | 65.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 156 625.00 | 156 625.00 | | 156 625.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 458 262.00 | 458 262.00 | | 458 262.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 047.00 | | | 3 047.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 304.00 | | | 304.00 |
ST Other accounts | 1 475.00 | | | 1 475.00 |
XQ Rental, rental and co-ownership charges | 93.00 | | | 93.00 |
YW Business tax | 134.00 | | | 134.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 181.00 | | | 3 181.00 |
YZ Total deductible VAT on goods and services | 184.00 | | | 184.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 872.00 | | | 1 872.00 |
