| |
| 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 | 24 702.00 | 24 702.00 | | 24 702.00 |
AT Other tangible assets | 3 045.00 | 1 688.00 | 1 357.00 | 3 045.00 |
BH Other financial assets | 2 380.00 | | 2 380.00 | 2 380.00 |
BJ TOTAL (I) | 30 127.00 | 26 390.00 | 3 737.00 | 30 127.00 |
BT Goods | 189 016.00 | | 189 016.00 | 189 016.00 |
BV Advances and down payments on orders | 1 383.00 | | 1 383.00 | 1 383.00 |
BX Customers and related accounts | 26 029.00 | | 26 029.00 | 26 029.00 |
BZ Other receivables | 19 838.00 | | 19 838.00 | 19 838.00 |
CF Cash and cash equivalents | 97 853.00 | | 97 853.00 | 97 853.00 |
CH Prepaid expenses | 696.00 | | 696.00 | 696.00 |
CJ TOTAL (II) | 334 816.00 | | 334 816.00 | 334 816.00 |
CO Grand total (0 to V) | 364 943.00 | 26 390.00 | 338 553.00 | 364 943.00 |
CP Shares due in less than one year | 2 380.00 | | | 2 380.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 262 624.00 | 262 624.00 | | 262 624.00 |
DH Retained earnings | -129 050.00 | -123 277.00 | | -129 050.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 819.00 | -5 773.00 | | 14 819.00 |
DL TOTAL (I) | 156 778.00 | 141 958.00 | | 156 778.00 |
DU Loans and Debts from Credit Institutions (3) | 32 477.00 | | | 32 477.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 580.00 | 8 698.00 | | 10 580.00 |
DX Trade payables and related accounts | 106 184.00 | 140 529.00 | | 106 184.00 |
DY Tax and social security liabilities | 27 135.00 | 25 110.00 | | 27 135.00 |
EA Other liabilities | 5 399.00 | 5 876.00 | | 5 399.00 |
EC TOTAL (IV) | 181 775.00 | 180 212.00 | | 181 775.00 |
EE Grand total (I to V) | 338 553.00 | 322 171.00 | | 338 553.00 |
EG Accrued income and payables due within one year | 181 775.00 | 180 212.00 | | 181 775.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 32 477.00 | | | 32 477.00 |
| |
| 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 | 29 328.00 | | 799.00 | 29 328.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 380.00 | |
I4 DECREASES Grand Total | | | 30 127.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 747.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 948.00 | | 799.00 | 26 948.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 380.00 | | | 2 380.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 074.00 | 316.00 | | 26 074.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 074.00 | 316.00 | | 26 074.00 |
| |
| 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 | 106 184.00 | 106 184.00 | | 106 184.00 |
8C Staff and Related Accounts | 13 733.00 | 13 733.00 | | 13 733.00 |
8D Social Security and Other Social Organizations | 6 423.00 | 6 423.00 | | 6 423.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 399.00 | 5 399.00 | | 5 399.00 |
UT Other financial assets | 2 380.00 | 2 380.00 | | 2 380.00 |
UX Other trade receivables | 26 029.00 | 26 029.00 | | 26 029.00 |
VB VAT | 2 225.00 | 2 225.00 | | 2 225.00 |
VG Loans with a maturity of up to one year at origin | 32 477.00 | 32 477.00 | | 32 477.00 |
VI Group and Associates | 10 580.00 | 10 580.00 | | 10 580.00 |
VM Income taxes | 2 444.00 | 2 444.00 | | 2 444.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 183.00 | 4 183.00 | | 4 183.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 169.00 | 15 169.00 | | 15 169.00 |
VS Prepaid expenses | 696.00 | 696.00 | | 696.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 943.00 | 48 943.00 | | 48 943.00 |
VW VAT | 2 796.00 | 2 796.00 | | 2 796.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 181 775.00 | 181 775.00 | | 181 775.00 |
