| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 80 000.00 | | 80 000.00 | 80 000.00 |
AR Technical installations, industrial equipment and tools | 10 845.00 | 10 845.00 | | 10 845.00 |
AT Other tangible assets | 29 865.00 | 27 082.00 | 2 783.00 | 29 865.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 120 810.00 | 37 927.00 | 82 882.00 | 120 810.00 |
BT Goods | 821.00 | | 821.00 | 821.00 |
BV Advances and down payments on orders | 3 130.00 | | 3 130.00 | 3 130.00 |
BZ Other receivables | 1 305.00 | | 1 305.00 | 1 305.00 |
CF Cash and cash equivalents | 3 721.00 | | 3 721.00 | 3 721.00 |
CH Prepaid expenses | 1 731.00 | | 1 731.00 | 1 731.00 |
CJ TOTAL (II) | 10 709.00 | | 10 709.00 | 10 709.00 |
CO Grand total (0 to V) | 131 519.00 | 37 927.00 | 93 592.00 | 131 519.00 |
CS Evaluated investments - equity method | 84.00 | | 84.00 | 84.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 533.00 | 528.00 | | 533.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 363.00 | 274.00 | | 1 363.00 |
DL TOTAL (I) | 10 697.00 | 9 603.00 | | 10 697.00 |
DU Loans and Debts from Credit Institutions (3) | 229.00 | 2 950.00 | | 229.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 451.00 | 53 885.00 | | 55 451.00 |
DW Advances and down payments received on current orders | 9 719.00 | 13 510.00 | | 9 719.00 |
DX Trade payables and related accounts | 11 124.00 | 9 451.00 | | 11 124.00 |
DY Tax and social security liabilities | 6 369.00 | 6 964.00 | | 6 369.00 |
EC TOTAL (IV) | 82 895.00 | 86 763.00 | | 82 895.00 |
EE Grand total (I to V) | 93 592.00 | 96 366.00 | | 93 592.00 |
EG Accrued income and payables due within one year | 82 895.00 | 86 763.00 | | 82 895.00 |
| |
| 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 | 133 676.00 | | | 133 676.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 12 866.00 | | | 12 866.00 |
I3 DECREASES Total Financial Fixed Assets | | | 99.00 | |
I4 DECREASES Grand Total | | | 133 676.00 | |
IO DECREASES Total including other intangible assets | | | 12 866.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 711.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 711.00 | | | 40 711.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 99.00 | | | 99.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 750.00 | 1 178.00 | | 36 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 750.00 | 1 178.00 | | 36 750.00 |
| |
| 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 | 20 844.00 | 20 844.00 | | 20 844.00 |
8K Other liabilities (including liabilities related to repo transactions) | 61 821.00 | 61 821.00 | | 61 821.00 |
UT Other financial assets | 4 435.00 | 4 435.00 | | 4 435.00 |
VG Loans with a maturity of up to one year at origin | 230.00 | 230.00 | | 230.00 |
VS Prepaid expenses | 1 731.00 | 1 731.00 | | 1 731.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 167.00 | 6 167.00 | | 6 167.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 895.00 | 82 895.00 | | 82 895.00 |
