| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 650.00 | 1 650.00 | | 1 650.00 |
AR Technical installations, industrial equipment and tools | 1 118.00 | 1 118.00 | | 1 118.00 |
AT Other tangible assets | 4 096.00 | 4 096.00 | | 4 096.00 |
BH Other financial assets | 1 640.00 | | 1 640.00 | 1 640.00 |
BJ TOTAL (I) | 8 504.00 | 6 864.00 | 1 640.00 | 8 504.00 |
BL Raw materials, supplies | 21 617.00 | | 21 617.00 | 21 617.00 |
BX Customers and related accounts | 55 415.00 | 2 450.00 | 52 965.00 | 55 415.00 |
BZ Other receivables | 20 613.00 | | 20 613.00 | 20 613.00 |
CF Cash and cash equivalents | 7 460.00 | | 7 460.00 | 7 460.00 |
CH Prepaid expenses | 8 484.00 | | 8 484.00 | 8 484.00 |
CJ TOTAL (II) | 113 589.00 | 2 450.00 | 111 139.00 | 113 589.00 |
CO Grand total (0 to V) | 122 093.00 | 9 314.00 | 112 779.00 | 122 093.00 |
| |
| 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 |
DG Other reserves | 52 000.00 | 58 500.00 | | 52 000.00 |
DH Retained earnings | 851.00 | 429.00 | | 851.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 234.00 | 4 671.00 | | 3 234.00 |
DL TOTAL (I) | 64 334.00 | 71 851.00 | | 64 334.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 562.00 | 4 570.00 | | 6 562.00 |
DW Advances and down payments received on current orders | 5 567.00 | | | 5 567.00 |
DX Trade payables and related accounts | 26 447.00 | 34 016.00 | | 26 447.00 |
DY Tax and social security liabilities | 9 868.00 | 7 536.00 | | 9 868.00 |
EA Other liabilities | | 7 475.00 | | |
EC TOTAL (IV) | 48 445.00 | 53 596.00 | | 48 445.00 |
EE Grand total (I to V) | 112 779.00 | 125 447.00 | | 112 779.00 |
EG Accrued income and payables due within one year | 48 445.00 | 53 596.00 | | 48 445.00 |
EI Including equity loans | 6 562.00 | | | 6 562.00 |
| |
| 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 | 8 504.00 | | | 8 504.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 640.00 | |
I4 DECREASES Grand Total | | | 8 504.00 | |
IO DECREASES Total including other intangible assets | | | 1 650.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 214.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 650.00 | | | 1 650.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 214.00 | | | 5 214.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 640.00 | | | 1 640.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 493.00 | 372.00 | | 6 493.00 |
PE DEPRECIATION Total including other intangible assets | 1 371.00 | 279.00 | | 1 371.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 122.00 | 93.00 | | 5 122.00 |
| |
| 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 | 26 447.00 | 26 447.00 | | 26 447.00 |
8D Social Security and Other Social Organizations | 4 745.00 | 4 745.00 | | 4 745.00 |
UT Other financial assets | 1 640.00 | 1 640.00 | | 1 640.00 |
UX Other trade receivables | 52 415.00 | 52 415.00 | | 52 415.00 |
VA Doubtful or disputed receivables | 3 000.00 | 3 000.00 | | 3 000.00 |
VB VAT | 17 551.00 | 17 551.00 | | 17 551.00 |
VI Group and Associates | 6 562.00 | 6 562.00 | | 6 562.00 |
VM Income taxes | 1 211.00 | 1 211.00 | | 1 211.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 851.00 | 1 851.00 | | 1 851.00 |
VS Prepaid expenses | 8 484.00 | 8 484.00 | | 8 484.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 152.00 | 86 152.00 | | 86 152.00 |
VW VAT | 5 123.00 | 5 123.00 | | 5 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 878.00 | 42 878.00 | | 42 878.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
ZE Dividends | 21.00 | | | 21.00 |
