| |
| 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 | 699.00 | 217.00 | 482.00 | 699.00 |
AT Other tangible assets | 7 599.00 | 7 599.00 | | 7 599.00 |
BH Other financial assets | 823.00 | | 823.00 | 823.00 |
BJ TOTAL (I) | 9 121.00 | 7 816.00 | 1 305.00 | 9 121.00 |
BX Customers and related accounts | 131 075.00 | | 131 075.00 | 131 075.00 |
BZ Other receivables | 3 998.00 | | 3 998.00 | 3 998.00 |
CF Cash and cash equivalents | 274 802.00 | | 274 802.00 | 274 802.00 |
CH Prepaid expenses | 75.00 | | 75.00 | 75.00 |
CJ TOTAL (II) | 409 951.00 | | 409 951.00 | 409 951.00 |
CO Grand total (0 to V) | 419 071.00 | 7 816.00 | 411 256.00 | 419 071.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 122 000.00 | 113 800.00 | | 122 000.00 |
DH Retained earnings | 24 859.00 | 25 008.00 | | 24 859.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 518.00 | 8 051.00 | | 518.00 |
DL TOTAL (I) | 202 376.00 | 201 859.00 | | 202 376.00 |
DP Provisions for Risks | | 40 000.00 | | |
DR TOTAL (IV) | | 40 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 35 010.00 | 78 717.00 | | 35 010.00 |
DW Advances and down payments received on current orders | 57 275.00 | | | 57 275.00 |
DX Trade payables and related accounts | 102 529.00 | 167 017.00 | | 102 529.00 |
DY Tax and social security liabilities | 4 544.00 | 4 683.00 | | 4 544.00 |
EA Other liabilities | 9 521.00 | 6 060.00 | | 9 521.00 |
EC TOTAL (IV) | 208 879.00 | 256 477.00 | | 208 879.00 |
EE Grand total (I to V) | 411 256.00 | 498 336.00 | | 411 256.00 |
EG Accrued income and payables due within one year | 151 604.00 | 256 477.00 | | 151 604.00 |
| |
| 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 | 9 121.00 | | | 9 121.00 |
I3 DECREASES Total Financial Fixed Assets | | | 823.00 | |
I4 DECREASES Grand Total | | | 9 121.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 298.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 298.00 | | | 8 298.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 823.00 | | | 823.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 676.00 | 140.00 | | 7 676.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 676.00 | 140.00 | | 7 676.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 40 000.00 | | 40 000.00 | 40 000.00 |
7C Grand total | 40 000.00 | | 40 000.00 | 40 000.00 |
UE of which provisions and reversals: - Operating | | | 40 000.00 | |
| |
| 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 | 102 529.00 | 102 529.00 | | 102 529.00 |
8E Income Taxes | 91.00 | 91.00 | | 91.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 521.00 | 9 521.00 | | 9 521.00 |
UT Other financial assets | 823.00 | | 823.00 | 823.00 |
UX Other trade receivables | 131 075.00 | 131 075.00 | | 131 075.00 |
VB VAT | 2 610.00 | 2 610.00 | | 2 610.00 |
VI Group and Associates | 35 010.00 | 35 010.00 | | 35 010.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 388.00 | 1 388.00 | | 1 388.00 |
VS Prepaid expenses | 75.00 | 75.00 | | 75.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 135 971.00 | 135 148.00 | 823.00 | 135 971.00 |
VW VAT | 4 196.00 | 4 196.00 | | 4 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 151 604.00 | 151 604.00 | | 151 604.00 |
