| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 265.00 | 5 139.00 | 1 126.00 | 6 265.00 |
BJ TOTAL (I) | 6 265.00 | 5 139.00 | 1 126.00 | 6 265.00 |
BT Goods | 306 870.00 | 32 676.00 | 274 194.00 | 306 870.00 |
BX Customers and related accounts | 392 697.00 | | 392 697.00 | 392 697.00 |
BZ Other receivables | 155 506.00 | | 155 506.00 | 155 506.00 |
CF Cash and cash equivalents | 374 455.00 | | 374 455.00 | 374 455.00 |
CH Prepaid expenses | 625.00 | | 625.00 | 625.00 |
CJ TOTAL (II) | 1 230 153.00 | 32 676.00 | 1 197 477.00 | 1 230 153.00 |
CO Grand total (0 to V) | 1 236 418.00 | 37 815.00 | 1 198 603.00 | 1 236 418.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 176 019.00 | | | 176 019.00 |
DH Retained earnings | -669.00 | | | -669.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -51 571.00 | | | -51 571.00 |
DL TOTAL (I) | 134 779.00 | | | 134 779.00 |
DX Trade payables and related accounts | 605 209.00 | | | 605 209.00 |
DY Tax and social security liabilities | 17 460.00 | | | 17 460.00 |
EA Other liabilities | 441 155.00 | | | 441 155.00 |
EC TOTAL (IV) | 1 063 824.00 | | | 1 063 824.00 |
EE Grand total (I to V) | 1 198 603.00 | | | 1 198 603.00 |
EG Accrued income and payables due within one year | 1 063 824.00 | | | 1 063 824.00 |
| |
| 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 | 7 009.00 | | | 7 009.00 |
I4 DECREASES Grand Total | | 744.00 | 6 265.00 | |
IO DECREASES Total including other intangible assets | | | 6 265.00 | |
IY DECREASES Total Tangible Fixed Assets | | 744.00 | | |
KD ACQUISITIONS Total including other intangible assets | 6 265.00 | | | 6 265.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 744.00 | | | 744.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 390.00 | 493.00 | 744.00 | 5 390.00 |
PE DEPRECIATION Total including other intangible assets | 4 646.00 | 493.00 | | 4 646.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 744.00 | | 744.00 | 744.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 33 098.00 | 32 676.00 | 33 098.00 | 33 098.00 |
7B Total provisions for depreciation | 33 098.00 | 32 676.00 | 33 098.00 | 33 098.00 |
7C Grand total | 33 098.00 | 32 676.00 | 33 098.00 | 33 098.00 |
UE of which provisions and reversals: - Operating | | 32 676.00 | 33 098.00 | |
| |
| 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 | 605 209.00 | 605 209.00 | | 605 209.00 |
8K Other liabilities (including liabilities related to repo transactions) | 441 155.00 | 441 155.00 | | 441 155.00 |
UX Other trade receivables | 392 697.00 | 392 697.00 | | 392 697.00 |
VB VAT | 44 031.00 | 44 031.00 | | 44 031.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 111 475.00 | 111 475.00 | | 111 475.00 |
VS Prepaid expenses | 625.00 | 625.00 | | 625.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 548 828.00 | 548 828.00 | | 548 828.00 |
VW VAT | 17 202.00 | 17 202.00 | | 17 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 063 824.00 | 1 063 824.00 | | 1 063 824.00 |
