| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 500.00 | | 1 500.00 | 1 500.00 |
AR Technical installations, industrial equipment and tools | 8 184.00 | 2 539.00 | 5 645.00 | 8 184.00 |
AT Other tangible assets | 2 482.00 | 473.00 | 2 009.00 | 2 482.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 12 215.00 | 3 012.00 | 9 203.00 | 12 215.00 |
BT Goods | 9 361.00 | | 9 361.00 | 9 361.00 |
BX Customers and related accounts | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 3 447.00 | | 3 447.00 | 3 447.00 |
CF Cash and cash equivalents | 1 880.00 | | 1 880.00 | 1 880.00 |
CH Prepaid expenses | 135.00 | | 135.00 | 135.00 |
CJ TOTAL (II) | 15 323.00 | | 15 323.00 | 15 323.00 |
CO Grand total (0 to V) | 27 538.00 | 3 012.00 | 24 526.00 | 27 538.00 |
CP Shares due in less than one year | 49.00 | | | 49.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -10 996.00 | | | -10 996.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 035.00 | -10 996.00 | | 6 035.00 |
DL TOTAL (I) | -2 962.00 | -8 996.00 | | -2 962.00 |
DU Loans and Debts from Credit Institutions (3) | 4 588.00 | 2 481.00 | | 4 588.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 238.00 | 3 238.00 | | 3 238.00 |
DX Trade payables and related accounts | 3 020.00 | 6 308.00 | | 3 020.00 |
DY Tax and social security liabilities | 11 870.00 | 12 503.00 | | 11 870.00 |
EA Other liabilities | 4 772.00 | 8 819.00 | | 4 772.00 |
EC TOTAL (IV) | 27 487.00 | 33 349.00 | | 27 487.00 |
EE Grand total (I to V) | 24 526.00 | 24 353.00 | | 24 526.00 |
EG Accrued income and payables due within one year | 27 487.00 | 33 349.00 | | 27 487.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 588.00 | 2 481.00 | | 4 588.00 |
| |
| 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 | 10 666.00 | | | 10 666.00 |
I4 DECREASES Grand Total | | | 10 666.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 666.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 666.00 | | | 10 666.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68.00 | 2 944.00 | | 68.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 68.00 | 2 944.00 | | 68.00 |
| |
| 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 | 3 020.00 | 3 020.00 | | 3 020.00 |
8C Staff and Related Accounts | 2 501.00 | 2 501.00 | | 2 501.00 |
8D Social Security and Other Social Organizations | 7 977.00 | 7 977.00 | | 7 977.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 772.00 | 4 772.00 | | 4 772.00 |
UT Other financial assets | 49.00 | 49.00 | | 49.00 |
UX Other trade receivables | 500.00 | 500.00 | | 500.00 |
VB VAT | 443.00 | 443.00 | | 443.00 |
VG Loans with a maturity of up to one year at origin | 4 588.00 | 4 588.00 | | 4 588.00 |
VI Group and Associates | 3 238.00 | 3 238.00 | | 3 238.00 |
VP Miscellaneous | 3 004.00 | 3 004.00 | | 3 004.00 |
VQ Other Taxes, Duties, and Similar Debts | 781.00 | 781.00 | | 781.00 |
VS Prepaid expenses | 135.00 | 135.00 | | 135.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 131.00 | 4 131.00 | | 4 131.00 |
VW VAT | 611.00 | 611.00 | | 611.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 487.00 | 27 487.00 | | 27 487.00 |
