| |
| 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 | | | 799.00 | |
AT Other tangible assets | | | 19 385.00 | |
BH Other financial assets | | | 600.00 | |
BJ TOTAL (I) | | | 20 784.00 | |
BT Goods | | | 894 945.00 | |
BV Advances and down payments on orders | | | 21 095.00 | |
BX Customers and related accounts | | | | |
BZ Other receivables | | | 65 196.00 | |
CF Cash and cash equivalents | | | 179 220.00 | |
CH Prepaid expenses | | | 32 231.00 | |
CJ TOTAL (II) | | | 1 192 687.00 | |
CO Grand total (0 to V) | | | 1 213 471.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 000.00 | 18 000.00 | | 18 000.00 |
DD Legal reserve (1) | 1 800.00 | 1 800.00 | | 1 800.00 |
DF Regulated reserves (1) | 67 325.00 | 67 325.00 | | 67 325.00 |
DG Other reserves | 77 104.00 | 77 104.00 | | 77 104.00 |
DH Retained earnings | 445 881.00 | 515 973.00 | | 445 881.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 130 053.00 | 72 908.00 | | 130 053.00 |
DL TOTAL (I) | 740 163.00 | 753 110.00 | | 740 163.00 |
DQ Provisions for Expenses | 27 690.00 | | | 27 690.00 |
DR TOTAL (IV) | 27 690.00 | | | 27 690.00 |
DU Loans and Debts from Credit Institutions (3) | | 438.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 121 041.00 | 85 281.00 | | 121 041.00 |
DW Advances and down payments received on current orders | 176 820.00 | 170 200.00 | | 176 820.00 |
DX Trade payables and related accounts | 24 866.00 | 22 203.00 | | 24 866.00 |
DY Tax and social security liabilities | 122 890.00 | 80 043.00 | | 122 890.00 |
EC TOTAL (IV) | 445 618.00 | 358 165.00 | | 445 618.00 |
EE Grand total (I to V) | 1 213 471.00 | 1 111 275.00 | | 1 213 471.00 |
| |
| 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 | 77 755.00 | | 2 785.00 | 77 755.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600.00 | |
I4 DECREASES Grand Total | | 730.00 | 79 810.00 | |
IY DECREASES Total Tangible Fixed Assets | | 730.00 | 79 210.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 77 755.00 | | 2 185.00 | 77 755.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 600.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 105.00 | 9 651.00 | 730.00 | 50 105.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 105.00 | 9 651.00 | 730.00 | 50 105.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | | 27 690.00 | | |
5Z Total provisions for risks and expenses | | 27 690.00 | | |
6N Inventories and work in progress | 2 800.00 | 5 700.00 | 2 800.00 | 2 800.00 |
7B Total provisions for depreciation | 2 800.00 | 5 700.00 | 2 800.00 | 2 800.00 |
7C Grand total | 2 800.00 | 33 390.00 | 2 800.00 | 2 800.00 |
| |
| 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 | 24 866.00 | 24 866.00 | | 24 866.00 |
8C Staff and Related Accounts | 24 626.00 | 24 626.00 | | 24 626.00 |
8D Social Security and Other Social Organizations | 80 134.00 | 80 134.00 | | 80 134.00 |
8E Income Taxes | 17 487.00 | 17 487.00 | | 17 487.00 |
8K Other liabilities (including liabilities related to repo transactions) | 176 820.00 | 176 820.00 | | 176 820.00 |
UT Other financial assets | 600.00 | | 600.00 | 600.00 |
VB VAT | 16 390.00 | 16 390.00 | | 16 390.00 |
VI Group and Associates | 121 041.00 | | 121 041.00 | 121 041.00 |
VN Other taxes, similar payments | 17 007.00 | 17 007.00 | | 17 007.00 |
VQ Other Taxes, Duties, and Similar Debts | 643.00 | 643.00 | | 643.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31 798.00 | 31 798.00 | | 31 798.00 |
VS Prepaid expenses | 32 231.00 | 32 231.00 | | 32 231.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 027.00 | 97 427.00 | 600.00 | 98 027.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 445 618.00 | 324 577.00 | 121 041.00 | 445 618.00 |
