| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 7 041.00 | 7 041.00 | | 7 041.00 |
BJ TOTAL (I) | 7 041.00 | 7 041.00 | | 7 041.00 |
BV Advances and down payments on orders | 1 000.00 | | 1 000.00 | 1 000.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 134 634.00 | 80 598.00 | 54 037.00 | 134 634.00 |
CF Cash and cash equivalents | 270 115.00 | | 270 115.00 | 270 115.00 |
CJ TOTAL (II) | 405 749.00 | 80 598.00 | 325 151.00 | 405 749.00 |
CO Grand total (0 to V) | 412 790.00 | 87 638.00 | 325 151.00 | 412 790.00 |
CR Shares due in more than one year | 96 395.00 | | | 96 395.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 000.00 | 52 000.00 | | 28 000.00 |
DB Share, merger, contribution premiums, etc. | 62 200.00 | 36 637.00 | | 62 200.00 |
DD Legal reserve (1) | 7 600.00 | 7 600.00 | | 7 600.00 |
DG Other reserves | 109 145.00 | 193 217.00 | | 109 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 834.00 | 58 383.00 | | -4 834.00 |
DL TOTAL (I) | 202 112.00 | 347 837.00 | | 202 112.00 |
DU Loans and Debts from Credit Institutions (3) | 12.00 | 39.00 | | 12.00 |
DX Trade payables and related accounts | 46 323.00 | 393 406.00 | | 46 323.00 |
DY Tax and social security liabilities | 17 577.00 | 58 053.00 | | 17 577.00 |
EA Other liabilities | 59 127.00 | 20 416.00 | | 59 127.00 |
EC TOTAL (IV) | 123 040.00 | 471 914.00 | | 123 040.00 |
EE Grand total (I to V) | 325 151.00 | 819 751.00 | | 325 151.00 |
EG Accrued income and payables due within one year | 123 040.00 | 471 914.00 | | 123 040.00 |
| |
| 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 | 7 041.00 | | | 7 041.00 |
I4 DECREASES Grand Total | | | 7 041.00 | |
IO DECREASES Total including other intangible assets | | | 7 041.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 041.00 | | | 7 041.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 041.00 | | | 7 041.00 |
PE DEPRECIATION Total including other intangible assets | 7 041.00 | | | 7 041.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 80 598.00 | | | 80 598.00 |
7B Total provisions for depreciation | 80 598.00 | | | 80 598.00 |
7C Grand total | 80 598.00 | | | 80 598.00 |
| |
| 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 | 46 323.00 | 46 323.00 | | 46 323.00 |
8K Other liabilities (including liabilities related to repo transactions) | 59 127.00 | 59 127.00 | | 59 127.00 |
VB VAT | 24 735.00 | 24 735.00 | | 24 735.00 |
VC Group and associates | 8 507.00 | 8 507.00 | | 8 507.00 |
VG Loans with a maturity of up to one year at origin | 12.00 | 12.00 | | 12.00 |
VM Income taxes | 2 717.00 | 2 717.00 | | 2 717.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 98 675.00 | 2 280.00 | 96 395.00 | 98 675.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 634.00 | 38 239.00 | 96 395.00 | 134 634.00 |
VW VAT | 17 577.00 | 17 577.00 | | 17 577.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 040.00 | 123 040.00 | | 123 040.00 |
