| |
| 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 | 2 280.00 | 2 280.00 | | 2 280.00 |
AT Other tangible assets | 51 728.00 | 45 837.00 | 5 891.00 | 51 728.00 |
BJ TOTAL (I) | 54 158.00 | 48 117.00 | 6 041.00 | 54 158.00 |
BT Goods | 74 355.00 | | 74 355.00 | 74 355.00 |
BX Customers and related accounts | 101 190.00 | | 101 190.00 | 101 190.00 |
BZ Other receivables | 139 939.00 | | 139 939.00 | 139 939.00 |
CD Marketable securities | 5 850.00 | | 5 850.00 | 5 850.00 |
CF Cash and cash equivalents | 194 522.00 | | 194 522.00 | 194 522.00 |
CH Prepaid expenses | 333.00 | | 333.00 | 333.00 |
CJ TOTAL (II) | 516 189.00 | | 516 189.00 | 516 189.00 |
CO Grand total (0 to V) | 570 347.00 | 48 117.00 | 522 230.00 | 570 347.00 |
CU Other investments | 150.00 | | 150.00 | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DG Other reserves | 342 808.00 | 305 084.00 | | 342 808.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 299.00 | 37 725.00 | | 42 299.00 |
DL TOTAL (I) | 402 707.00 | 360 408.00 | | 402 707.00 |
DU Loans and Debts from Credit Institutions (3) | 187.00 | 198.00 | | 187.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 402.00 | 15 982.00 | | 12 402.00 |
DX Trade payables and related accounts | 87 408.00 | 88 920.00 | | 87 408.00 |
DY Tax and social security liabilities | 7 640.00 | 9 147.00 | | 7 640.00 |
EA Other liabilities | 11 885.00 | 1 087.00 | | 11 885.00 |
EC TOTAL (IV) | 119 523.00 | 115 334.00 | | 119 523.00 |
EE Grand total (I to V) | 522 230.00 | 475 742.00 | | 522 230.00 |
EG Accrued income and payables due within one year | 119 523.00 | 115 334.00 | | 119 523.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 187.00 | 198.00 | | 187.00 |
| |
| 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 | 54 158.00 | | | 54 158.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 54 158.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 008.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 008.00 | | | 54 008.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 656.00 | 2 460.00 | | 45 656.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 656.00 | 2 460.00 | | 45 656.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 10 699.00 | | 10 699.00 | 10 699.00 |
7B Total provisions for depreciation | 10 699.00 | | 10 699.00 | 10 699.00 |
7C Grand total | 10 699.00 | | 10 699.00 | 10 699.00 |
| |
| 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 | 87 408.00 | 87 408.00 | | 87 408.00 |
8C Staff and Related Accounts | 1 410.00 | 1 410.00 | | 1 410.00 |
8D Social Security and Other Social Organizations | 1 159.00 | 1 159.00 | | 1 159.00 |
8E Income Taxes | 1 159.00 | 1 159.00 | | 1 159.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 885.00 | 11 885.00 | | 11 885.00 |
UX Other trade receivables | 101 190.00 | 101 190.00 | | 101 190.00 |
VB VAT | 6 120.00 | 6 120.00 | | 6 120.00 |
VG Loans with a maturity of up to one year at origin | 187.00 | 187.00 | | 187.00 |
VI Group and Associates | 12 402.00 | 12 402.00 | | 12 402.00 |
VQ Other Taxes, Duties, and Similar Debts | 999.00 | 999.00 | | 999.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 133 818.00 | 133 818.00 | | 133 818.00 |
VS Prepaid expenses | 333.00 | 333.00 | | 333.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 241 462.00 | 241 462.00 | | 241 462.00 |
VW VAT | 2 913.00 | 2 913.00 | | 2 913.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 523.00 | 119 523.00 | | 119 523.00 |
