| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 060 000.00 | | 1 060 000.00 | 1 060 000.00 |
AR Technical installations, industrial equipment and tools | 105 829.00 | 100 623.00 | 5 206.00 | 105 829.00 |
AT Other tangible assets | 154 257.00 | 150 489.00 | 3 768.00 | 154 257.00 |
BH Other financial assets | 9 227.00 | | 9 227.00 | 9 227.00 |
BJ TOTAL (I) | 1 329 313.00 | 251 112.00 | 1 078 201.00 | 1 329 313.00 |
BT Goods | 171 899.00 | 1 056.00 | 170 843.00 | 171 899.00 |
BX Customers and related accounts | 30 760.00 | | 30 760.00 | 30 760.00 |
BZ Other receivables | 5 851.00 | | 5 851.00 | 5 851.00 |
CF Cash and cash equivalents | 282 616.00 | | 282 616.00 | 282 616.00 |
CH Prepaid expenses | 1 661.00 | | 1 661.00 | 1 661.00 |
CJ TOTAL (II) | 492 787.00 | 1 056.00 | 491 731.00 | 492 787.00 |
CO Grand total (0 to V) | 1 822 101.00 | 252 168.00 | 1 569 933.00 | 1 822 101.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 950 000.00 | 950 000.00 | | 950 000.00 |
DD Legal reserve (1) | 46 018.00 | 41 783.00 | | 46 018.00 |
DH Retained earnings | 366 141.00 | 368 023.00 | | 366 141.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 603.00 | 42 353.00 | | 50 603.00 |
DL TOTAL (I) | 1 412 762.00 | 1 402 159.00 | | 1 412 762.00 |
DV Miscellaneous Loans and Financial Debts (4) | 421.00 | 614.00 | | 421.00 |
DW Advances and down payments received on current orders | 191.00 | 191.00 | | 191.00 |
DX Trade payables and related accounts | 113 718.00 | 101 614.00 | | 113 718.00 |
DY Tax and social security liabilities | 40 049.00 | 49 140.00 | | 40 049.00 |
EA Other liabilities | 2 791.00 | 2 559.00 | | 2 791.00 |
EC TOTAL (IV) | 157 170.00 | 154 118.00 | | 157 170.00 |
EE Grand total (I to V) | 1 569 933.00 | 1 556 278.00 | | 1 569 933.00 |
| |
| 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 | 1 329 313.00 | | | 1 329 313.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 227.00 | |
I4 DECREASES Grand Total | | | 1 329 313.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 260 087.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 260 087.00 | | | 260 087.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 227.00 | | | 9 227.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 056.00 | | | 1 056.00 |
7B Total provisions for depreciation | 1 056.00 | | | 1 056.00 |
| |
| 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 | 113 718.00 | 113 718.00 | | 113 718.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 212.00 | 3 212.00 | | 3 212.00 |
VQ Other Taxes, Duties, and Similar Debts | 40 049.00 | 40 049.00 | | 40 049.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 499.00 | 47 499.00 | | 47 499.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 979.00 | 156 979.00 | | 156 979.00 |
