| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
AT Other tangible assets | 3 599.00 | 3 599.00 | | 3 599.00 |
BH Other financial assets | 30 000.00 | | 30 000.00 | 30 000.00 |
BJ TOTAL (I) | 37 199.00 | 7 199.00 | 30 000.00 | 37 199.00 |
BT Goods | 385 515.00 | | 385 515.00 | 385 515.00 |
BX Customers and related accounts | 10 198.00 | | 10 198.00 | 10 198.00 |
BZ Other receivables | 262 201.00 | | 262 201.00 | 262 201.00 |
CF Cash and cash equivalents | 46 653.00 | | 46 653.00 | 46 653.00 |
CH Prepaid expenses | 7 573.00 | | 7 573.00 | 7 573.00 |
CJ TOTAL (II) | 712 140.00 | | 712 140.00 | 712 140.00 |
CO Grand total (0 to V) | 749 339.00 | 7 199.00 | 742 140.00 | 749 339.00 |
| |
| 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) | 2 350.00 | 2 350.00 | | 2 350.00 |
DG Other reserves | 133 613.00 | 125 775.00 | | 133 613.00 |
DH Retained earnings | | 4 935.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 679.00 | 2 903.00 | | 47 679.00 |
DL TOTAL (I) | 191 642.00 | 143 963.00 | | 191 642.00 |
DU Loans and Debts from Credit Institutions (3) | | 94 094.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 73.00 | 73.00 | | 73.00 |
DX Trade payables and related accounts | 369 149.00 | 404 719.00 | | 369 149.00 |
DY Tax and social security liabilities | 175 822.00 | 156 342.00 | | 175 822.00 |
EA Other liabilities | 5 455.00 | 5 455.00 | | 5 455.00 |
EC TOTAL (IV) | 550 498.00 | 660 683.00 | | 550 498.00 |
EE Grand total (I to V) | 742 140.00 | 804 646.00 | | 742 140.00 |
EG Accrued income and payables due within one year | 550 498.00 | 660 683.00 | | 550 498.00 |
| |
| 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 | 37 199.00 | | | 37 199.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 000.00 | |
I4 DECREASES Grand Total | | | 37 199.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 199.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 199.00 | | | 7 199.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 000.00 | | | 30 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 199.00 | | | 7 199.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 199.00 | | | 7 199.00 |
| |
| 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 | 369 149.00 | 369 149.00 | | 369 149.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 528.00 | 5 528.00 | | 5 528.00 |
UT Other financial assets | 30 000.00 | | 30 000.00 | 30 000.00 |
UX Other trade receivables | 10 198.00 | 10 198.00 | | 10 198.00 |
VP Miscellaneous | 262 201.00 | 262 201.00 | | 262 201.00 |
VQ Other Taxes, Duties, and Similar Debts | 175 822.00 | 175 822.00 | | 175 822.00 |
VS Prepaid expenses | 7 573.00 | 7 573.00 | | 7 573.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 309 972.00 | 279 972.00 | 30 000.00 | 309 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 550 498.00 | 550 498.00 | | 550 498.00 |
