| |
| 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 | 2 401.00 | 1 771.00 | 629.00 | 2 401.00 |
AT Other tangible assets | 3 601.00 | 1 785.00 | 1 816.00 | 3 601.00 |
BJ TOTAL (I) | 6 001.00 | 3 556.00 | 2 445.00 | 6 001.00 |
BL Raw materials, supplies | | | | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 133 009.00 | | 133 009.00 | 133 009.00 |
BZ Other receivables | 26 058.00 | | 26 058.00 | 26 058.00 |
CF Cash and cash equivalents | 306 334.00 | | 306 334.00 | 306 334.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 465 401.00 | | 465 401.00 | 465 401.00 |
CO Grand total (0 to V) | 471 402.00 | 3 556.00 | 467 846.00 | 471 402.00 |
| |
| 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 | 145 760.00 | 145 724.00 | | 145 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 861.00 | 9 717.00 | | 12 861.00 |
DL TOTAL (I) | 268 621.00 | 265 440.00 | | 268 621.00 |
DU Loans and Debts from Credit Institutions (3) | 7 469.00 | 5 997.00 | | 7 469.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 228.00 | 80 374.00 | | 13 228.00 |
DW Advances and down payments received on current orders | 92 000.00 | 91 883.00 | | 92 000.00 |
DX Trade payables and related accounts | 19 053.00 | 15 618.00 | | 19 053.00 |
DY Tax and social security liabilities | 67 475.00 | 62 095.00 | | 67 475.00 |
EC TOTAL (IV) | 199 225.00 | 255 967.00 | | 199 225.00 |
EE Grand total (I to V) | 467 846.00 | 521 407.00 | | 467 846.00 |
| |
| 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 | 4 894.00 | | 1 108.00 | 4 894.00 |
I4 DECREASES Grand Total | | | 6 001.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 001.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 894.00 | | 1 108.00 | 4 894.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 884.00 | 1 672.00 | | 1 884.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 884.00 | 1 672.00 | | 1 884.00 |
| |
| 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 | 19 053.00 | 19 053.00 | | 19 053.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 228.00 | 13 228.00 | | 13 228.00 |
UX Other trade receivables | 133 009.00 | 133 009.00 | | 133 009.00 |
VG Loans with a maturity of up to one year at origin | 7 469.00 | 7 469.00 | | 7 469.00 |
VP Miscellaneous | 26 058.00 | 26 058.00 | | 26 058.00 |
VQ Other Taxes, Duties, and Similar Debts | 67 475.00 | 67 475.00 | | 67 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 159 067.00 | 159 067.00 | | 159 067.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 225.00 | 107 225.00 | | 107 225.00 |
