| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 983.00 | 2 141.00 | 1 842.00 | 3 983.00 |
AF Concessions, Patents and Similar Rights | 61 320.00 | 12 748.00 | 48 572.00 | 61 320.00 |
AP Buildings | 145 856.00 | 30 676.00 | 115 180.00 | 145 856.00 |
AR Technical installations, industrial equipment and tools | 179 659.00 | 76 028.00 | 103 631.00 | 179 659.00 |
AT Other tangible assets | 153 975.00 | 48 397.00 | 105 578.00 | 153 975.00 |
BJ TOTAL (I) | 544 793.00 | 169 990.00 | 374 803.00 | 544 793.00 |
BT Goods | 10 897.00 | | 10 897.00 | 10 897.00 |
BX Customers and related accounts | 131.00 | | 131.00 | 131.00 |
BZ Other receivables | 50 916.00 | | 50 916.00 | 50 916.00 |
CF Cash and cash equivalents | 15 880.00 | | 15 880.00 | 15 880.00 |
CH Prepaid expenses | 8 320.00 | | 8 320.00 | 8 320.00 |
CJ TOTAL (II) | 86 143.00 | | 86 143.00 | 86 143.00 |
CO Grand total (0 to V) | 630 936.00 | 169 990.00 | 460 946.00 | 630 936.00 |
| |
| 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 |
DH Retained earnings | -46 275.00 | -10 319.00 | | -46 275.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -105 142.00 | -35 956.00 | | -105 142.00 |
DL TOTAL (I) | -141 417.00 | -36 275.00 | | -141 417.00 |
DU Loans and Debts from Credit Institutions (3) | 333 196.00 | 415 723.00 | | 333 196.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 704.00 | 248.00 | | 70 704.00 |
DX Trade payables and related accounts | 111 197.00 | 93 161.00 | | 111 197.00 |
DY Tax and social security liabilities | 87 267.00 | 87 233.00 | | 87 267.00 |
EA Other liabilities | | 576.00 | | |
EC TOTAL (IV) | 602 364.00 | 596 941.00 | | 602 364.00 |
EE Grand total (I to V) | 460 946.00 | 560 666.00 | | 460 946.00 |
| |
| 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 | 538 767.00 | | 8 575.00 | 538 767.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 983.00 | | | 3 983.00 |
I4 DECREASES Grand Total | | 2 549.00 | 544 793.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 983.00 | |
IO DECREASES Total including other intangible assets | | | 61 320.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 549.00 | 479 490.00 | |
KD ACQUISITIONS Total including other intangible assets | 61 320.00 | | | 61 320.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 473 464.00 | | 8 575.00 | 473 464.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 88 884.00 | 83 655.00 | 2 549.00 | 88 884.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 345.00 | 797.00 | | 1 345.00 |
PE DEPRECIATION Total including other intangible assets | 6 641.00 | 6 107.00 | | 6 641.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 80 898.00 | 76 752.00 | 2 549.00 | 80 898.00 |
| |
| 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 | 111 197.00 | 111 197.00 | | 111 197.00 |
8D Social Security and Other Social Organizations | 87 267.00 | 87 267.00 | | 87 267.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70 704.00 | 70 704.00 | | 70 704.00 |
UX Other trade receivables | 131.00 | 131.00 | | 131.00 |
VH Loans with a maturity of more than one year at origin | 333 196.00 | 83 189.00 | 250 007.00 | 333 196.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 50 916.00 | 50 916.00 | | 50 916.00 |
VS Prepaid expenses | 8 320.00 | 8 320.00 | | 8 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 367.00 | 59 367.00 | | 59 367.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 602 364.00 | 352 358.00 | 250 007.00 | 602 364.00 |
