| |
| 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 | 4 482.00 | 2 181.00 | 2 301.00 | 4 482.00 |
AT Other tangible assets | 5 940.00 | 5 387.00 | 553.00 | 5 940.00 |
BH Other financial assets | 27 320.00 | | 27 320.00 | 27 320.00 |
BJ TOTAL (I) | 37 742.00 | 7 568.00 | 30 174.00 | 37 742.00 |
BL Raw materials, supplies | 1 514.00 | | 1 514.00 | 1 514.00 |
BT Goods | 122 085.00 | | 122 085.00 | 122 085.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 9 644.00 | | 9 644.00 | 9 644.00 |
BZ Other receivables | 44 897.00 | | 44 897.00 | 44 897.00 |
CF Cash and cash equivalents | 173 067.00 | | 173 067.00 | 173 067.00 |
CH Prepaid expenses | 13 499.00 | | 13 499.00 | 13 499.00 |
CJ TOTAL (II) | 364 706.00 | | 364 706.00 | 364 706.00 |
CO Grand total (0 to V) | 402 448.00 | 7 568.00 | 394 879.00 | 402 448.00 |
CP Shares due in less than one year | 27 320.00 | | | 27 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 17 060.00 | 63 420.00 | | 17 060.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 197.00 | -46 360.00 | | -4 197.00 |
DL TOTAL (I) | 21 113.00 | 25 310.00 | | 21 113.00 |
DU Loans and Debts from Credit Institutions (3) | 136.00 | 178.00 | | 136.00 |
DV Miscellaneous Loans and Financial Debts (4) | 482.00 | 616.00 | | 482.00 |
DX Trade payables and related accounts | 333 337.00 | 322 801.00 | | 333 337.00 |
DY Tax and social security liabilities | 39 261.00 | 41 497.00 | | 39 261.00 |
EA Other liabilities | 550.00 | 1 377.00 | | 550.00 |
EC TOTAL (IV) | 373 766.00 | 366 468.00 | | 373 766.00 |
EE Grand total (I to V) | 394 879.00 | 391 778.00 | | 394 879.00 |
EG Accrued income and payables due within one year | 373 766.00 | 366 468.00 | | 373 766.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 136.00 | 178.00 | | 136.00 |
| |
| 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 | 37 742.00 | | | 37 742.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 320.00 | |
I4 DECREASES Grand Total | | | 37 742.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 422.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 422.00 | | | 10 422.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 320.00 | | | 27 320.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 554.00 | 2 014.00 | | 5 554.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 554.00 | 2 014.00 | | 5 554.00 |
| |
| 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 | 333 337.00 | 333 337.00 | | 333 337.00 |
8C Staff and Related Accounts | 13 388.00 | 13 388.00 | | 13 388.00 |
8D Social Security and Other Social Organizations | 12 413.00 | 12 413.00 | | 12 413.00 |
8K Other liabilities (including liabilities related to repo transactions) | 550.00 | 550.00 | | 550.00 |
UT Other financial assets | 27 320.00 | 27 320.00 | | 27 320.00 |
UX Other trade receivables | 9 644.00 | 9 644.00 | | 9 644.00 |
VB VAT | 6 816.00 | 6 816.00 | | 6 816.00 |
VG Loans with a maturity of up to one year at origin | 136.00 | 136.00 | | 136.00 |
VI Group and Associates | 482.00 | 482.00 | | 482.00 |
VM Income taxes | 17 864.00 | 17 864.00 | | 17 864.00 |
VN Other taxes, similar payments | 3 043.00 | 3 043.00 | | 3 043.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 198.00 | 1 198.00 | | 1 198.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 174.00 | 17 174.00 | | 17 174.00 |
VS Prepaid expenses | 13 499.00 | 13 499.00 | | 13 499.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 360.00 | 95 360.00 | | 95 360.00 |
VW VAT | 12 262.00 | 12 262.00 | | 12 262.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 373 766.00 | 373 766.00 | | 373 766.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 14.00 | | | 14.00 |
