| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 916.00 | 2 916.00 | | 2 916.00 |
AT Other tangible assets | 2 533.00 | 2 533.00 | | 2 533.00 |
BH Other financial assets | 198.00 | | 198.00 | 198.00 |
BJ TOTAL (I) | 5 647.00 | 5 449.00 | 198.00 | 5 647.00 |
BN Goods in progress | 1 825 162.00 | | 1 825 162.00 | 1 825 162.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 329 274.00 | | 329 274.00 | 329 274.00 |
BZ Other receivables | 5 287.00 | | 5 287.00 | 5 287.00 |
CF Cash and cash equivalents | 14 291.00 | | 14 291.00 | 14 291.00 |
CH Prepaid expenses | 18 302.00 | | 18 302.00 | 18 302.00 |
CJ TOTAL (II) | 2 192 315.00 | | 2 192 315.00 | 2 192 315.00 |
CO Grand total (0 to V) | 2 197 962.00 | 5 449.00 | 2 192 513.00 | 2 197 962.00 |
| |
| 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 | 839 499.00 | 850 682.00 | | 839 499.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 508.00 | -11 183.00 | | 8 508.00 |
DL TOTAL (I) | 856 807.00 | 848 299.00 | | 856 807.00 |
DP Provisions for Risks | 4 400.00 | 4 400.00 | | 4 400.00 |
DR TOTAL (IV) | 4 400.00 | 4 400.00 | | 4 400.00 |
DU Loans and Debts from Credit Institutions (3) | | 647 947.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 290 401.00 | 577 454.00 | | 1 290 401.00 |
DX Trade payables and related accounts | 33 959.00 | 14 076.00 | | 33 959.00 |
DY Tax and social security liabilities | 6 946.00 | 100.00 | | 6 946.00 |
EC TOTAL (IV) | 1 331 306.00 | 1 239 577.00 | | 1 331 306.00 |
EE Grand total (I to V) | 2 192 513.00 | 2 092 277.00 | | 2 192 513.00 |
EG Accrued income and payables due within one year | 1 331 306.00 | | | 1 331 306.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 647 947.00 | | |
| |
| 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 | 5 647.00 | | | 5 647.00 |
I3 DECREASES Total Financial Fixed Assets | | | 198.00 | |
I4 DECREASES Grand Total | | | 5 647.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 449.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 449.00 | | | 5 449.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 198.00 | | | 198.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 449.00 | | | 5 449.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 449.00 | | | 5 449.00 |
| |
| 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 | 4 400.00 | | | 4 400.00 |
7C Grand total | 4 400.00 | | | 4 400.00 |
| |
| 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 | 33 959.00 | 33 959.00 | | 33 959.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 290 401.00 | 1 290 401.00 | | 1 290 401.00 |
UT Other financial assets | 198.00 | | | 198.00 |
UX Other trade receivables | 329 274.00 | | | 329 274.00 |
VP Miscellaneous | 5 287.00 | | | 5 287.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 946.00 | 6 946.00 | | 6 946.00 |
VS Prepaid expenses | 18 302.00 | | | 18 302.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 353 060.00 | 352 862.00 | 198.00 | 353 060.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 331 306.00 | 1 331 306.00 | | 1 331 306.00 |
