| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 411.00 | 1 405.00 | 6.00 | 1 411.00 |
BJ TOTAL (I) | 6 411.00 | 1 405.00 | 5 006.00 | 6 411.00 |
BT Goods | 1 736 084.00 | | 1 736 084.00 | 1 736 084.00 |
BV Advances and down payments on orders | 4 000.00 | | 4 000.00 | 4 000.00 |
BZ Other receivables | 67 717.00 | | 67 717.00 | 67 717.00 |
CF Cash and cash equivalents | 267 192.00 | | 267 192.00 | 267 192.00 |
CH Prepaid expenses | 1 533.00 | | 1 533.00 | 1 533.00 |
CJ TOTAL (II) | 2 076 526.00 | | 2 076 526.00 | 2 076 526.00 |
CO Grand total (0 to V) | 2 082 938.00 | 1 405.00 | 2 081 532.00 | 2 082 938.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 4 780.00 | | | 4 780.00 |
DG Other reserves | 250 000.00 | | | 250 000.00 |
DH Retained earnings | 3 431.00 | | | 3 431.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 637.00 | | | 46 637.00 |
DL TOTAL (I) | 804 848.00 | | | 804 848.00 |
DU Loans and Debts from Credit Institutions (3) | 712 900.00 | | | 712 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 555 576.00 | | | 555 576.00 |
DX Trade payables and related accounts | 5 640.00 | | | 5 640.00 |
DY Tax and social security liabilities | 1 861.00 | | | 1 861.00 |
EA Other liabilities | 708.00 | | | 708.00 |
EC TOTAL (IV) | 1 276 684.00 | | | 1 276 684.00 |
EE Grand total (I to V) | 2 081 532.00 | | | 2 081 532.00 |
EG Accrued income and payables due within one year | 641 592.00 | | | 641 592.00 |
| |
| 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 | 6 411.00 | | | 6 411.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | | 6 411.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 411.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 411.00 | | | 1 411.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 140.00 | 265.00 | | 1 140.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 140.00 | 265.00 | | 1 140.00 |
| |
| 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 | 400 000.00 | 400 000.00 | | 400 000.00 |
8B Suppliers and Related Accounts | 5 640.00 | 5 640.00 | | 5 640.00 |
8K Other liabilities (including liabilities related to repo transactions) | 708.00 | 708.00 | | 708.00 |
VB VAT | 1 592.00 | 1 592.00 | | 1 592.00 |
VH Loans with a maturity of more than one year at origin | 712 900.00 | 77 807.00 | 266 247.00 | 712 900.00 |
VI Group and Associates | 155 576.00 | 155 576.00 | | 155 576.00 |
VJ Loans taken out during the year | 630 000.00 | | | 630 000.00 |
VK Loans repaid during the year | 49 989.00 | | | 49 989.00 |
VM Income taxes | 16 621.00 | 16 621.00 | | 16 621.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 861.00 | 1 861.00 | | 1 861.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49 504.00 | 49 504.00 | | 49 504.00 |
VS Prepaid expenses | 1 533.00 | 1 533.00 | | 1 533.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 251.00 | 69 251.00 | | 69 251.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 276 684.00 | 641 592.00 | 266 247.00 | 1 276 684.00 |
