| |
| 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 | 40 523.00 | 37 308.00 | 3 216.00 | 40 523.00 |
AT Other tangible assets | 16 033.00 | 13 965.00 | 2 069.00 | 16 033.00 |
BD Other fixed assets | 12 750.00 | | 12 750.00 | 12 750.00 |
BJ TOTAL (I) | 69 307.00 | 51 272.00 | 18 034.00 | 69 307.00 |
BT Goods | 200 260.00 | | 200 260.00 | 200 260.00 |
BX Customers and related accounts | 11 293.00 | | 11 293.00 | 11 293.00 |
BZ Other receivables | 22 191.00 | | 22 191.00 | 22 191.00 |
CF Cash and cash equivalents | 270 015.00 | | 270 015.00 | 270 015.00 |
CH Prepaid expenses | 312.00 | | 312.00 | 312.00 |
CJ TOTAL (II) | 504 071.00 | | 504 071.00 | 504 071.00 |
CO Grand total (0 to V) | 573 378.00 | 51 272.00 | 522 106.00 | 573 378.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 227 315.00 | 167 383.00 | | 227 315.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 184.00 | 59 931.00 | | 88 184.00 |
DL TOTAL (I) | 323 749.00 | 235 565.00 | | 323 749.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 771.00 | 14 404.00 | | 23 771.00 |
DX Trade payables and related accounts | 107 321.00 | 83 848.00 | | 107 321.00 |
DY Tax and social security liabilities | 67 265.00 | 60 223.00 | | 67 265.00 |
EC TOTAL (IV) | 198 357.00 | 158 475.00 | | 198 357.00 |
EE Grand total (I to V) | 522 106.00 | 394 040.00 | | 522 106.00 |
| |
| 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 | 69 307.00 | | | 69 307.00 |
I3 DECREASES Total Financial Fixed Assets | 12 750.00 | | | 12 750.00 |
I4 DECREASES Grand Total | 69 307.00 | | | 69 307.00 |
IY DECREASES Total Tangible Fixed Assets | 56 557.00 | | | 56 557.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 56 557.00 | | | 56 557.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 750.00 | | | 12 750.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 943.00 | 7 329.00 | | 43 943.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 943.00 | 7 329.00 | | 43 943.00 |
| |
| 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 | 107 321.00 | 107 321.00 | | 107 321.00 |
8C Staff and Related Accounts | 25 927.00 | 25 927.00 | | 25 927.00 |
8D Social Security and Other Social Organizations | 14 658.00 | 14 658.00 | | 14 658.00 |
8E Income Taxes | 5 588.00 | 5 588.00 | | 5 588.00 |
UX Other trade receivables | 11 293.00 | 11 293.00 | | 11 293.00 |
VB VAT | 22 191.00 | 22 191.00 | | 22 191.00 |
VI Group and Associates | 23 771.00 | 23 771.00 | | 23 771.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 907.00 | 1 907.00 | | 1 907.00 |
VS Prepaid expenses | 312.00 | 312.00 | | 312.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 796.00 | 33 796.00 | | 33 796.00 |
VW VAT | 19 185.00 | 19 185.00 | | 19 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 198 357.00 | 198 357.00 | | 198 357.00 |
