| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 941.00 | 1 941.00 | | 1 941.00 |
AR Technical installations, industrial equipment and tools | 16 814.00 | 6 518.00 | 10 296.00 | 16 814.00 |
AT Other tangible assets | 23 321.00 | 19 741.00 | 3 579.00 | 23 321.00 |
BH Other financial assets | 264.00 | | 264.00 | 264.00 |
BJ TOTAL (I) | 45 064.00 | 28 200.00 | 16 863.00 | 45 064.00 |
BT Goods | 170 030.00 | | 170 030.00 | 170 030.00 |
BX Customers and related accounts | 348 560.00 | | 348 560.00 | 348 560.00 |
BZ Other receivables | 8 385.00 | | 8 385.00 | 8 385.00 |
CF Cash and cash equivalents | 157 365.00 | | 157 365.00 | 157 365.00 |
CH Prepaid expenses | 7 829.00 | | 7 829.00 | 7 829.00 |
CJ TOTAL (II) | 692 171.00 | | 692 171.00 | 692 171.00 |
CO Grand total (0 to V) | 737 235.00 | 28 200.00 | 709 034.00 | 737 235.00 |
CP Shares due in less than one year | 264.00 | | | 264.00 |
CU Other investments | 2 723.00 | | 2 723.00 | 2 723.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 50 000.00 | | 800 000.00 |
DH Retained earnings | -343 961.00 | -354 505.00 | | -343 961.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 810.00 | 10 543.00 | | 810.00 |
DL TOTAL (I) | 456 848.00 | -293 961.00 | | 456 848.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 904.00 | 3 904.00 | | 3 904.00 |
DX Trade payables and related accounts | 222 484.00 | 931 214.00 | | 222 484.00 |
DY Tax and social security liabilities | 24 789.00 | 40 414.00 | | 24 789.00 |
EA Other liabilities | 1 007.00 | 1 007.00 | | 1 007.00 |
EC TOTAL (IV) | 252 186.00 | 976 541.00 | | 252 186.00 |
EE Grand total (I to V) | 709 034.00 | 682 579.00 | | 709 034.00 |
EG Accrued income and payables due within one year | 252 186.00 | 976 541.00 | | 252 186.00 |
| |
| 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 | 35 169.00 | | 9 894.00 | 35 169.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 987.00 | |
I4 DECREASES Grand Total | | | 45 064.00 | |
IO DECREASES Total including other intangible assets | | | 1 941.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 136.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 941.00 | | | 1 941.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 241.00 | | 9 894.00 | 30 241.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 987.00 | | | 2 987.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 598.00 | 4 602.00 | | 23 598.00 |
PE DEPRECIATION Total including other intangible assets | 1 941.00 | | | 1 941.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 657.00 | 4 602.00 | | 21 657.00 |
| |
| 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 | 222 484.00 | 222 484.00 | | 222 484.00 |
8C Staff and Related Accounts | 4 462.00 | 4 462.00 | | 4 462.00 |
8D Social Security and Other Social Organizations | 8 511.00 | 8 511.00 | | 8 511.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 007.00 | 1 007.00 | | 1 007.00 |
UT Other financial assets | 264.00 | 264.00 | | 264.00 |
UX Other trade receivables | 348 560.00 | 348 560.00 | | 348 560.00 |
VB VAT | 1 897.00 | 1 897.00 | | 1 897.00 |
VI Group and Associates | 3 904.00 | 3 904.00 | | 3 904.00 |
VM Income taxes | 6 099.00 | 6 099.00 | | 6 099.00 |
VQ Other Taxes, Duties, and Similar Debts | 810.00 | 810.00 | | 810.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 389.00 | 389.00 | | 389.00 |
VS Prepaid expenses | 7 829.00 | 7 829.00 | | 7 829.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 365 039.00 | 365 039.00 | | 365 039.00 |
VW VAT | 11 005.00 | 11 005.00 | | 11 005.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 252 186.00 | 252 186.00 | | 252 186.00 |
