| |
| 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 | 31 796.00 | 6 849.00 | 24 947.00 | 31 796.00 |
BH Other financial assets | 30 000.00 | | 30 000.00 | 30 000.00 |
BJ TOTAL (I) | 62 102.00 | 6 849.00 | 55 253.00 | 62 102.00 |
BT Goods | 1 081 863.00 | | 1 081 863.00 | 1 081 863.00 |
BX Customers and related accounts | 27 157.00 | 1 819.00 | 25 338.00 | 27 157.00 |
BZ Other receivables | 623 607.00 | | 623 607.00 | 623 607.00 |
CD Marketable securities | 17 578.00 | | 17 578.00 | 17 578.00 |
CF Cash and cash equivalents | 101 488.00 | | 101 488.00 | 101 488.00 |
CH Prepaid expenses | 1 928.00 | | 1 928.00 | 1 928.00 |
CJ TOTAL (II) | 1 853 620.00 | 1 819.00 | 1 851 801.00 | 1 853 620.00 |
CO Grand total (0 to V) | 1 915 722.00 | 8 668.00 | 1 907 054.00 | 1 915 722.00 |
CU Other investments | 306.00 | | 306.00 | 306.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DH Retained earnings | -493.00 | -138 851.00 | | -493.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 866.00 | 138 358.00 | | 45 866.00 |
DL TOTAL (I) | 51 973.00 | 6 107.00 | | 51 973.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 483.00 | 983.00 | | 2 483.00 |
DX Trade payables and related accounts | 1 389 914.00 | 1 049 182.00 | | 1 389 914.00 |
DY Tax and social security liabilities | 424 206.00 | 400 631.00 | | 424 206.00 |
EA Other liabilities | 38 478.00 | 46 771.00 | | 38 478.00 |
EC TOTAL (IV) | 1 855 081.00 | 1 497 568.00 | | 1 855 081.00 |
EE Grand total (I to V) | 1 907 054.00 | 1 503 675.00 | | 1 907 054.00 |
EG Accrued income and payables due within one year | 1 855 081.00 | 1 497 568.00 | | 1 855 081.00 |
| |
| 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 | 47 120.00 | | 22 564.00 | 47 120.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 7 582.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 7 582.00 | 30 306.00 | |
I4 DECREASES Grand Total | | 7 582.00 | 62 102.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 796.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 232.00 | | 22 564.00 | 9 232.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 888.00 | | | 37 888.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 985.00 | 3 864.00 | | 2 985.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 985.00 | 3 864.00 | | 2 985.00 |
| |
| 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 | 1 389 914.00 | 1 389 914.00 | | 1 389 914.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 961.00 | 40 961.00 | | 40 961.00 |
UT Other financial assets | 30 000.00 | | 30 000.00 | 30 000.00 |
UX Other trade receivables | 27 157.00 | 27 157.00 | | 27 157.00 |
VP Miscellaneous | 623 607.00 | 623 607.00 | | 623 607.00 |
VQ Other Taxes, Duties, and Similar Debts | 424 206.00 | 424 206.00 | | 424 206.00 |
VS Prepaid expenses | 1 928.00 | 1 928.00 | | 1 928.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 682 692.00 | 652 692.00 | 30 000.00 | 682 692.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 855 081.00 | 1 855 081.00 | | 1 855 081.00 |
