| |
| 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 | 6 938.00 | 6 938.00 | | 6 938.00 |
AT Other tangible assets | 21 018.00 | 18 553.00 | 2 466.00 | 21 018.00 |
BJ TOTAL (I) | 27 956.00 | 25 490.00 | 2 466.00 | 27 956.00 |
BL Raw materials, supplies | 1 938.00 | | 1 938.00 | 1 938.00 |
BN Goods in progress | 12 449.00 | | 12 449.00 | 12 449.00 |
BX Customers and related accounts | 220 210.00 | 84 793.00 | 135 416.00 | 220 210.00 |
BZ Other receivables | 15 173.00 | | 15 173.00 | 15 173.00 |
CF Cash and cash equivalents | 993 222.00 | | 993 222.00 | 993 222.00 |
CJ TOTAL (II) | 1 242 991.00 | 84 793.00 | 1 158 198.00 | 1 242 991.00 |
CO Grand total (0 to V) | 1 270 947.00 | 110 284.00 | 1 160 664.00 | 1 270 947.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 875 542.00 | 872 191.00 | | 875 542.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 507.00 | 38 851.00 | | 75 507.00 |
DL TOTAL (I) | 962 049.00 | 922 042.00 | | 962 049.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 877.00 | 18 984.00 | | 27 877.00 |
DX Trade payables and related accounts | 45 980.00 | 79 593.00 | | 45 980.00 |
DY Tax and social security liabilities | 95 613.00 | 88 498.00 | | 95 613.00 |
EA Other liabilities | 29 145.00 | 15 599.00 | | 29 145.00 |
EC TOTAL (IV) | 198 615.00 | 202 673.00 | | 198 615.00 |
EE Grand total (I to V) | 1 160 664.00 | 1 124 715.00 | | 1 160 664.00 |
EG Accrued income and payables due within one year | 198 615.00 | 202 673.00 | | 198 615.00 |
EI Including equity loans | 27 877.00 | | | 27 877.00 |
| |
| 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 | 27 956.00 | | | 27 956.00 |
I4 DECREASES Grand Total | | | 27 956.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 956.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 956.00 | | | 27 956.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 790.00 | 700.00 | | 24 790.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 790.00 | 700.00 | | 24 790.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 71 168.00 | 16 817.00 | 3 192.00 | 71 168.00 |
7B Total provisions for depreciation | 71 168.00 | 16 817.00 | 3 192.00 | 71 168.00 |
7C Grand total | 71 168.00 | 16 817.00 | 3 192.00 | 71 168.00 |
UE of which provisions and reversals: - Operating | | 16 817.00 | 3 192.00 | |
| |
| 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 | 45 980.00 | 45 980.00 | | 45 980.00 |
8C Staff and Related Accounts | 28 190.00 | 28 190.00 | | 28 190.00 |
8D Social Security and Other Social Organizations | 31 097.00 | 31 097.00 | | 31 097.00 |
8E Income Taxes | 4 298.00 | 4 298.00 | | 4 298.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 145.00 | 29 145.00 | | 29 145.00 |
UX Other trade receivables | 220 210.00 | | | 220 210.00 |
VB VAT | 15 173.00 | | | 15 173.00 |
VI Group and Associates | 27 877.00 | 27 877.00 | | 27 877.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 235 383.00 | 235 383.00 | | 235 383.00 |
VW VAT | 31 769.00 | 31 769.00 | | 31 769.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 198 615.00 | 198 615.00 | | 198 615.00 |
