| |
| 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 | 4 155.00 | 1 014.00 | 3 141.00 | 4 155.00 |
AT Other tangible assets | 6 800.00 | 6 800.00 | | 6 800.00 |
BJ TOTAL (I) | 10 955.00 | 7 814.00 | 3 141.00 | 10 955.00 |
BX Customers and related accounts | 25 524.00 | | 25 524.00 | 25 524.00 |
BZ Other receivables | 3 701.00 | | 3 701.00 | 3 701.00 |
CF Cash and cash equivalents | 39 523.00 | | 39 523.00 | 39 523.00 |
CJ TOTAL (II) | 68 747.00 | | 68 747.00 | 68 747.00 |
CO Grand total (0 to V) | 79 703.00 | 7 814.00 | 71 889.00 | 79 703.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 2 469.00 | 2 469.00 | | 2 469.00 |
DH Retained earnings | 19 609.00 | 4 211.00 | | 19 609.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 426.00 | 15 398.00 | | 25 426.00 |
DL TOTAL (I) | 58 504.00 | 33 079.00 | | 58 504.00 |
DU Loans and Debts from Credit Institutions (3) | 1 052.00 | 2 575.00 | | 1 052.00 |
DW Advances and down payments received on current orders | | 1 927.00 | | |
DX Trade payables and related accounts | 65.00 | | | 65.00 |
DY Tax and social security liabilities | 7 126.00 | 4 525.00 | | 7 126.00 |
EA Other liabilities | 5 141.00 | 3 210.00 | | 5 141.00 |
EC TOTAL (IV) | 13 384.00 | 12 237.00 | | 13 384.00 |
EE Grand total (I to V) | 71 889.00 | 45 315.00 | | 71 889.00 |
EG Accrued income and payables due within one year | 13 384.00 | 10 310.00 | | 13 384.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 23.00 | 23.00 | | 23.00 |
| |
| 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 | 8 250.00 | | 2 705.00 | 8 250.00 |
I4 DECREASES Grand Total | | | 10 955.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 955.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 250.00 | | 2 705.00 | 8 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 124.00 | 1 690.00 | | 6 124.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 124.00 | 1 690.00 | | 6 124.00 |
| |
| 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 | 65.00 | 65.00 | | 65.00 |
8D Social Security and Other Social Organizations | 2 148.00 | 2 148.00 | | 2 148.00 |
8E Income Taxes | 780.00 | 780.00 | | 780.00 |
UX Other trade receivables | 25 524.00 | 25 524.00 | | 25 524.00 |
VG Loans with a maturity of up to one year at origin | 23.00 | 23.00 | | 23.00 |
VH Loans with a maturity of more than one year at origin | 1 029.00 | 1 029.00 | | 1 029.00 |
VI Group and Associates | 5 141.00 | 5 141.00 | | 5 141.00 |
VK Loans repaid during the year | 1 522.00 | | | 1 522.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 701.00 | 3 701.00 | | 3 701.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 225.00 | 29 225.00 | | 29 225.00 |
VW VAT | 4 198.00 | 4 198.00 | | 4 198.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 384.00 | 13 384.00 | | 13 384.00 |
