| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 17 700.00 | | 17 700.00 | 17 700.00 |
AP Buildings | 1 163.00 | 627.00 | 536.00 | 1 163.00 |
AR Technical installations, industrial equipment and tools | 20 906.00 | 15 679.00 | 5 228.00 | 20 906.00 |
AT Other tangible assets | 2 072.00 | 849.00 | 1 223.00 | 2 072.00 |
BH Other financial assets | 2 543.00 | | 2 543.00 | 2 543.00 |
BJ TOTAL (I) | 44 384.00 | 17 154.00 | 27 229.00 | 44 384.00 |
BL Raw materials, supplies | 44.00 | | 44.00 | 44.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 73.00 | | 73.00 | 73.00 |
CF Cash and cash equivalents | 215.00 | | 215.00 | 215.00 |
CH Prepaid expenses | 3 421.00 | | 3 421.00 | 3 421.00 |
CJ TOTAL (II) | 3 754.00 | | 3 754.00 | 3 754.00 |
CO Grand total (0 to V) | 48 137.00 | 17 154.00 | 30 983.00 | 48 137.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -107.00 | -131.00 | | -107.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107.00 | 24.00 | | 107.00 |
DL TOTAL (I) | 1 000.00 | 893.00 | | 1 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 682.00 | 18 134.00 | | 18 682.00 |
DX Trade payables and related accounts | 11 137.00 | 13 301.00 | | 11 137.00 |
DY Tax and social security liabilities | 163.00 | 3 232.00 | | 163.00 |
EC TOTAL (IV) | 29 983.00 | 34 668.00 | | 29 983.00 |
EE Grand total (I to V) | 30 983.00 | 35 561.00 | | 30 983.00 |
EG Accrued income and payables due within one year | 29 983.00 | 34 668.00 | | 29 983.00 |
| |
| 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 | 43 662.00 | | 721.00 | 43 662.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 543.00 | |
I4 DECREASES Grand Total | | | 44 384.00 | |
IO DECREASES Total including other intangible assets | | | 17 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 141.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 700.00 | | | 17 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 441.00 | | 700.00 | 23 441.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 522.00 | | 21.00 | 2 522.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 792.00 | 3 363.00 | | 13 792.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 792.00 | 3 363.00 | | 13 792.00 |
| |
| 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 | 11 137.00 | 11 137.00 | | 11 137.00 |
8E Income Taxes | 6.00 | 6.00 | | 6.00 |
UT Other financial assets | 2 543.00 | 2 543.00 | | 2 543.00 |
VB VAT | 73.00 | | | 73.00 |
VG Loans with a maturity of up to one year at origin | 2 041.00 | 2 041.00 | | 2 041.00 |
VI Group and Associates | 16 641.00 | 16 641.00 | | 16 641.00 |
VS Prepaid expenses | 3 421.00 | | | 3 421.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 037.00 | 6 037.00 | | 6 037.00 |
VW VAT | 157.00 | 157.00 | | 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 983.00 | 29 983.00 | | 29 983.00 |
