| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 910.00 | 910.00 | | 910.00 |
AH Goodwill | 90 000.00 | | 90 000.00 | 90 000.00 |
AR Technical installations, industrial equipment and tools | 6 632.00 | 6 632.00 | | 6 632.00 |
AT Other tangible assets | 4 810.00 | 4 810.00 | | 4 810.00 |
BJ TOTAL (I) | 122 399.00 | 20 383.00 | 102 017.00 | 122 399.00 |
BL Raw materials, supplies | 38 027.00 | | 38 027.00 | 38 027.00 |
BN Goods in progress | 56 374.00 | | 56 374.00 | 56 374.00 |
BX Customers and related accounts | 105 654.00 | 180.00 | 105 474.00 | 105 654.00 |
BZ Other receivables | 11 984.00 | | 11 984.00 | 11 984.00 |
CH Prepaid expenses | 2 511.00 | | 2 511.00 | 2 511.00 |
CJ TOTAL (II) | 214 550.00 | 180.00 | 214 370.00 | 214 550.00 |
CO Grand total (0 to V) | 336 949.00 | 20 563.00 | 316 387.00 | 336 949.00 |
CX Development or Research and Development Expenses | 20 048.00 | 8 031.00 | 12 017.00 | 20 048.00 |
| |
| 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 |
DE Statutory or contractual reserves | 6 576.00 | 6 164.00 | | 6 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 408.00 | 412.00 | | 408.00 |
DL TOTAL (I) | 36 985.00 | 36 576.00 | | 36 985.00 |
DU Loans and Debts from Credit Institutions (3) | 79 160.00 | 87 754.00 | | 79 160.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 000.00 | 40 000.00 | | 65 000.00 |
DX Trade payables and related accounts | 72 376.00 | 52 335.00 | | 72 376.00 |
DY Tax and social security liabilities | 62 866.00 | 52 557.00 | | 62 866.00 |
EC TOTAL (IV) | 279 402.00 | 232 646.00 | | 279 402.00 |
EE Grand total (I to V) | 316 387.00 | 269 223.00 | | 316 387.00 |
EG Accrued income and payables due within one year | 256 269.00 | 196 810.00 | | 256 269.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 42 958.00 | 39 040.00 | | 42 958.00 |
| |
| 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 | 122 399.00 | | | 122 399.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 20 048.00 | | | 20 048.00 |
I4 DECREASES Grand Total | | | 122 399.00 | |
IN DECREASES Start-up, development, or research expenses | | | 20 048.00 | |
IO DECREASES Total including other intangible assets | | | 90 910.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 442.00 | |
KD ACQUISITIONS Total including other intangible assets | 90 910.00 | | | 90 910.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 442.00 | | | 11 442.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 797.00 | 4 586.00 | | 15 797.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 021.00 | 4 010.00 | | 4 021.00 |
PE DEPRECIATION Total including other intangible assets | 864.00 | 46.00 | | 864.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 912.00 | 530.00 | | 10 912.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 180.00 | | | 180.00 |
7B Total provisions for depreciation | 180.00 | | | 180.00 |
7C Grand total | 180.00 | | | 180.00 |
| |
| 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 | 72 376.00 | 72 376.00 | | 72 376.00 |
8C Staff and Related Accounts | 10 011.00 | 10 011.00 | | 10 011.00 |
8D Social Security and Other Social Organizations | 28 140.00 | 28 140.00 | | 28 140.00 |
UX Other trade receivables | 105 438.00 | | | 105 438.00 |
VA Doubtful or disputed receivables | 216.00 | | | 216.00 |
VB VAT | 2 539.00 | | | 2 539.00 |
VG Loans with a maturity of up to one year at origin | 79 160.00 | 56 027.00 | 23 133.00 | 79 160.00 |
VI Group and Associates | 65 000.00 | 65 000.00 | | 65 000.00 |
VK Loans repaid during the year | 12 547.00 | | | 12 547.00 |
VM Income taxes | 9 445.00 | | | 9 445.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 482.00 | 1 482.00 | | 1 482.00 |
VS Prepaid expenses | 2 511.00 | | | 2 511.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 149.00 | 120 149.00 | | 120 149.00 |
VW VAT | 23 233.00 | 23 233.00 | | 23 233.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 279 402.00 | 256 269.00 | 23 133.00 | 279 402.00 |
| |
| 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 | 4 634.00 | 6 060.00 | | 4 634.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 380.00 | 6 939.00 | | 8 380.00 |
ST Other accounts | 45 511.00 | 49 688.00 | | 45 511.00 |
XQ Rental, rental and co-ownership charges | 41 362.00 | 42 200.00 | | 41 362.00 |
YT Subcontracting | 1 162.00 | 500.00 | | 1 162.00 |
YU External personnel | 799.00 | | | 799.00 |
YW Business tax | 2 467.00 | 1 525.00 | | 2 467.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 101.00 | 7 585.00 | | 7 101.00 |
YY Amount of VAT collected | 114 112.00 | 96 257.00 | | 114 112.00 |
YZ Total deductible VAT on goods and services | 69 074.00 | 59 211.00 | | 69 074.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 97 214.00 | 99 327.00 | | 97 214.00 |
