| |
| 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 | 1 794.00 | 993.00 | 801.00 | 1 794.00 |
AT Other tangible assets | 1 648.00 | 1 648.00 | | 1 648.00 |
BJ TOTAL (I) | 3 442.00 | 2 641.00 | 801.00 | 3 442.00 |
BT Goods | 128 410.00 | | 128 410.00 | 128 410.00 |
BX Customers and related accounts | 4 156.00 | | 4 156.00 | 4 156.00 |
BZ Other receivables | 2 777.00 | | 2 777.00 | 2 777.00 |
CF Cash and cash equivalents | 204 892.00 | | 204 892.00 | 204 892.00 |
CH Prepaid expenses | 2 372.00 | | 2 372.00 | 2 372.00 |
CJ TOTAL (II) | 342 608.00 | | 342 608.00 | 342 608.00 |
CO Grand total (0 to V) | 346 050.00 | 2 641.00 | 343 409.00 | 346 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 95 911.00 | 109 021.00 | | 95 911.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 914.00 | 11 355.00 | | 12 914.00 |
DL TOTAL (I) | 218 824.00 | 230 376.00 | | 218 824.00 |
DV Miscellaneous Loans and Financial Debts (4) | 91 515.00 | 71 139.00 | | 91 515.00 |
DX Trade payables and related accounts | 3 559.00 | 2 061.00 | | 3 559.00 |
DY Tax and social security liabilities | 28 525.00 | 20 337.00 | | 28 525.00 |
EA Other liabilities | 985.00 | 2 257.00 | | 985.00 |
EC TOTAL (IV) | 124 585.00 | 95 795.00 | | 124 585.00 |
EE Grand total (I to V) | 343 409.00 | 326 171.00 | | 343 409.00 |
EG Accrued income and payables due within one year | 124 585.00 | 95 795.00 | | 124 585.00 |
| |
| 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 | 2 448.00 | | 994.00 | 2 448.00 |
I4 DECREASES Grand Total | | | 3 442.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 442.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 448.00 | | 994.00 | 2 448.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 274.00 | 367.00 | | 2 274.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 274.00 | 367.00 | | 2 274.00 |
| |
| 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 | 3 559.00 | 3 559.00 | | 3 559.00 |
8C Staff and Related Accounts | 1 935.00 | 1 935.00 | | 1 935.00 |
8D Social Security and Other Social Organizations | 20 108.00 | 20 108.00 | | 20 108.00 |
8K Other liabilities (including liabilities related to repo transactions) | 985.00 | 985.00 | | 985.00 |
UX Other trade receivables | 4 156.00 | 4 156.00 | | 4 156.00 |
VI Group and Associates | 91 515.00 | 91 515.00 | | 91 515.00 |
VM Income taxes | 2 468.00 | 2 468.00 | | 2 468.00 |
VP Miscellaneous | 189.00 | 189.00 | | 189.00 |
VQ Other Taxes, Duties, and Similar Debts | 728.00 | 728.00 | | 728.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 120.00 | 120.00 | | 120.00 |
VS Prepaid expenses | 2 372.00 | 2 372.00 | | 2 372.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 305.00 | 9 305.00 | | 9 305.00 |
VW VAT | 5 754.00 | 5 754.00 | | 5 754.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 585.00 | 124 585.00 | | 124 585.00 |
