| |
| 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 | 41 829.00 | 41 829.00 | | 41 829.00 |
AT Other tangible assets | 5 567.00 | 4 167.00 | 1 400.00 | 5 567.00 |
BH Other financial assets | 1 800.00 | | 1 800.00 | 1 800.00 |
BJ TOTAL (I) | 49 196.00 | 45 996.00 | 3 200.00 | 49 196.00 |
BL Raw materials, supplies | 37 063.00 | | 37 063.00 | 37 063.00 |
BN Goods in progress | 10 332.00 | | 10 332.00 | 10 332.00 |
BX Customers and related accounts | 129 569.00 | | 129 569.00 | 129 569.00 |
BZ Other receivables | 230 446.00 | | 230 446.00 | 230 446.00 |
CD Marketable securities | 50 000.00 | | 50 000.00 | 50 000.00 |
CF Cash and cash equivalents | 19 660.00 | | 19 660.00 | 19 660.00 |
CH Prepaid expenses | 4 321.00 | | 4 321.00 | 4 321.00 |
CJ TOTAL (II) | 481 392.00 | | 481 392.00 | 481 392.00 |
CO Grand total (0 to V) | 530 587.00 | 45 996.00 | 484 592.00 | 530 587.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 147.00 | 9 147.00 | | 9 147.00 |
DD Legal reserve (1) | 915.00 | 915.00 | | 915.00 |
DG Other reserves | 162 793.00 | 161 782.00 | | 162 793.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 309.00 | 41 011.00 | | 79 309.00 |
DL TOTAL (I) | 252 164.00 | 212 854.00 | | 252 164.00 |
DU Loans and Debts from Credit Institutions (3) | 6 534.00 | 4 833.00 | | 6 534.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 166.00 | 28 584.00 | | 24 166.00 |
DX Trade payables and related accounts | 153 395.00 | 170 236.00 | | 153 395.00 |
DY Tax and social security liabilities | 45 129.00 | 40 313.00 | | 45 129.00 |
EA Other liabilities | 3 204.00 | 1 888.00 | | 3 204.00 |
EC TOTAL (IV) | 232 428.00 | 245 854.00 | | 232 428.00 |
EE Grand total (I to V) | 484 592.00 | 458 709.00 | | 484 592.00 |
EG Accrued income and payables due within one year | 232 428.00 | 241 154.00 | | 232 428.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 134.00 | 133.00 | | 134.00 |
| |
| 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 | 49 196.00 | | | 49 196.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 800.00 | |
I4 DECREASES Grand Total | | | 49 196.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 396.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 396.00 | | | 47 396.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 800.00 | | | 1 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 829.00 | 167.00 | | 45 829.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 829.00 | 167.00 | | 45 829.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 24 166.00 | 24 166.00 | | 24 166.00 |
8B Suppliers and Related Accounts | 153 395.00 | 153 395.00 | | 153 395.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 204.00 | 3 204.00 | | 3 204.00 |
UT Other financial assets | 1 800.00 | | | 1 800.00 |
UX Other trade receivables | 129 569.00 | | | 129 569.00 |
VG Loans with a maturity of up to one year at origin | 134.00 | 134.00 | | 134.00 |
VH Loans with a maturity of more than one year at origin | 6 400.00 | 6 400.00 | | 6 400.00 |
VK Loans repaid during the year | -1 700.00 | | | -1 700.00 |
VP Miscellaneous | 230 446.00 | | | 230 446.00 |
VQ Other Taxes, Duties, and Similar Debts | 45 129.00 | 45 129.00 | | 45 129.00 |
VS Prepaid expenses | 4 321.00 | | | 4 321.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 366 137.00 | 364 337.00 | 1 800.00 | 366 137.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 232 428.00 | 232 428.00 | | 232 428.00 |
