| |
| 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 | 985.00 | 48.00 | 937.00 | 985.00 |
AT Other tangible assets | 32 211.00 | 5 873.00 | 26 338.00 | 32 211.00 |
BD Other fixed assets | 40.00 | | 40.00 | 40.00 |
BH Other financial assets | 102.00 | | 102.00 | 102.00 |
BJ TOTAL (I) | 33 338.00 | 5 921.00 | 27 417.00 | 33 338.00 |
BL Raw materials, supplies | | | | |
BV Advances and down payments on orders | 190.00 | | 190.00 | 190.00 |
BX Customers and related accounts | 4 080.00 | | 4 080.00 | 4 080.00 |
BZ Other receivables | 913.00 | | 913.00 | 913.00 |
CF Cash and cash equivalents | 16 610.00 | | 16 610.00 | 16 610.00 |
CJ TOTAL (II) | 21 793.00 | | 21 793.00 | 21 793.00 |
CO Grand total (0 to V) | 55 131.00 | 5 921.00 | 49 210.00 | 55 131.00 |
CP Shares due in less than one year | 1.00 | | | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 7 650.00 | | | 7 650.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 524.00 | 7 750.00 | | 2 524.00 |
DL TOTAL (I) | 11 274.00 | 8 750.00 | | 11 274.00 |
DU Loans and Debts from Credit Institutions (3) | 27 395.00 | 5 957.00 | | 27 395.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 204.00 | 5 716.00 | | 3 204.00 |
DW Advances and down payments received on current orders | 1 762.00 | 596.00 | | 1 762.00 |
DX Trade payables and related accounts | 1 108.00 | 6 306.00 | | 1 108.00 |
DY Tax and social security liabilities | 3 497.00 | 6 872.00 | | 3 497.00 |
EA Other liabilities | | 400.00 | | |
EB Prepaid income (2) | 970.00 | 2 832.00 | | 970.00 |
EC TOTAL (IV) | 37 936.00 | 28 679.00 | | 37 936.00 |
EE Grand total (I to V) | 49 211.00 | 37 429.00 | | 49 211.00 |
EG Accrued income and payables due within one year | 17 705.00 | 24 954.00 | | 17 705.00 |
EI Including equity loans | 3 204.00 | | | 3 204.00 |
| |
| 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 | 8 642.00 | | 33 196.00 | 8 642.00 |
I3 DECREASES Total Financial Fixed Assets | | | 142.00 | |
I4 DECREASES Grand Total | | 8 500.00 | 33 338.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 500.00 | 33 196.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 500.00 | | 33 196.00 | 8 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 142.00 | | | 142.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 833.00 | 8 274.00 | 5 187.00 | 2 833.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 833.00 | 8 274.00 | 5 187.00 | 2 833.00 |
| |
| 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 | 1 108.00 | 1 108.00 | | 1 108.00 |
8D Social Security and Other Social Organizations | 2 666.00 | 2 666.00 | | 2 666.00 |
8E Income Taxes | 445.00 | 445.00 | | 445.00 |
8L Deferred income | 970.00 | 970.00 | | 970.00 |
UT Other financial assets | 102.00 | 102.00 | | 102.00 |
UX Other trade receivables | 4 080.00 | 4 080.00 | | 4 080.00 |
VB VAT | 913.00 | 913.00 | | 913.00 |
VH Loans with a maturity of more than one year at origin | 27 395.00 | 8 926.00 | 18 470.00 | 27 395.00 |
VI Group and Associates | 3 204.00 | 3 204.00 | | 3 204.00 |
VJ Loans taken out during the year | 29 500.00 | | | 29 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 095.00 | 5 095.00 | | 5 095.00 |
VW VAT | 386.00 | 386.00 | | 386.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 174.00 | 17 705.00 | 18 470.00 | 36 174.00 |
