| |
| 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 | 3 792.00 | 3 792.00 | | 3 792.00 |
BJ TOTAL (I) | 3 792.00 | 3 792.00 | | 3 792.00 |
BL Raw materials, supplies | 1 932.00 | 215.00 | 1 718.00 | 1 932.00 |
BZ Other receivables | 110.00 | | 110.00 | 110.00 |
CF Cash and cash equivalents | 159.00 | | 159.00 | 159.00 |
CJ TOTAL (II) | 2 201.00 | 215.00 | 1 987.00 | 2 201.00 |
CO Grand total (0 to V) | 5 993.00 | 4 006.00 | 1 987.00 | 5 993.00 |
| |
| 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 | -9 266.00 | -4 588.00 | | -9 266.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 466.00 | -4 678.00 | | 466.00 |
DL TOTAL (I) | -7 801.00 | -8 266.00 | | -7 801.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 787.00 | 9 000.00 | | 9 787.00 |
DX Trade payables and related accounts | | 524.00 | | |
DY Tax and social security liabilities | | 1 869.00 | | |
EC TOTAL (IV) | 9 787.00 | 11 393.00 | | 9 787.00 |
EE Grand total (I to V) | 1 987.00 | 3 127.00 | | 1 987.00 |
| |
| 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 | 3 792.00 | | | 3 792.00 |
I4 DECREASES Grand Total | | | 3 792.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 792.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 792.00 | | | 3 792.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 956.00 | 836.00 | | 2 956.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 956.00 | 836.00 | | 2 956.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 399.00 | 215.00 | 399.00 | 399.00 |
7B Total provisions for depreciation | 399.00 | 215.00 | 399.00 | 399.00 |
7C Grand total | 399.00 | 215.00 | 399.00 | 399.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 110.00 | | | 110.00 |
VI Group and Associates | 9 787.00 | 9 787.00 | | 9 787.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110.00 | 110.00 | | 110.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 787.00 | 9 787.00 | | 9 787.00 |