| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 450.00 | 450.00 | | 450.00 |
AR Technical installations, industrial equipment and tools | 4 438.00 | 3 001.00 | 1 437.00 | 4 438.00 |
AT Other tangible assets | 24 367.00 | 15 214.00 | 9 153.00 | 24 367.00 |
BJ TOTAL (I) | 29 255.00 | 18 665.00 | 10 590.00 | 29 255.00 |
BT Goods | 24 685.00 | | 24 685.00 | 24 685.00 |
BX Customers and related accounts | 3 986.00 | | 3 986.00 | 3 986.00 |
BZ Other receivables | 479.00 | | 479.00 | 479.00 |
CF Cash and cash equivalents | 175.00 | | 175.00 | 175.00 |
CH Prepaid expenses | 2 500.00 | | 2 500.00 | 2 500.00 |
CJ TOTAL (II) | 31 825.00 | | 31 825.00 | 31 825.00 |
CO Grand total (0 to V) | 61 080.00 | 18 665.00 | 42 415.00 | 61 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 4 120.00 | 3 715.00 | | 4 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 504.00 | 405.00 | | -15 504.00 |
DL TOTAL (I) | -5 884.00 | 9 620.00 | | -5 884.00 |
DU Loans and Debts from Credit Institutions (3) | 12 344.00 | 248.00 | | 12 344.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 026.00 | 1 102.00 | | 1 026.00 |
DW Advances and down payments received on current orders | 10 300.00 | 10 980.00 | | 10 300.00 |
DX Trade payables and related accounts | 11 848.00 | 15 452.00 | | 11 848.00 |
DY Tax and social security liabilities | 12 781.00 | 14 993.00 | | 12 781.00 |
EC TOTAL (IV) | 48 299.00 | 42 774.00 | | 48 299.00 |
EE Grand total (I to V) | 42 415.00 | 52 394.00 | | 42 415.00 |
EG Accrued income and payables due within one year | 48 299.00 | 42 774.00 | | 48 299.00 |
| |
| 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 | 29 255.00 | | | 29 255.00 |
I4 DECREASES Grand Total | | | 29 255.00 | |
IO DECREASES Total including other intangible assets | | | 450.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 805.00 | |
KD ACQUISITIONS Total including other intangible assets | 450.00 | | | 450.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 805.00 | | | 28 805.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 708.00 | 2 957.00 | | 15 708.00 |
PE DEPRECIATION Total including other intangible assets | 450.00 | | | 450.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 258.00 | 2 957.00 | | 15 258.00 |
| |
| 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 | 11 848.00 | 11 848.00 | | 11 848.00 |
8C Staff and Related Accounts | 4 887.00 | 4 887.00 | | 4 887.00 |
8D Social Security and Other Social Organizations | 4 590.00 | 4 590.00 | | 4 590.00 |
UX Other trade receivables | 3 986.00 | 3 986.00 | | 3 986.00 |
UY Staff and related accounts | 7.00 | 7.00 | | 7.00 |
VB VAT | 472.00 | 472.00 | | 472.00 |
VG Loans with a maturity of up to one year at origin | 12 344.00 | 12 344.00 | | 12 344.00 |
VI Group and Associates | 1 026.00 | 1 026.00 | | 1 026.00 |
VK Loans repaid during the year | 248.00 | | | 248.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 005.00 | 1 005.00 | | 1 005.00 |
VS Prepaid expenses | 2 500.00 | 2 500.00 | | 2 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 965.00 | 6 965.00 | | 6 965.00 |
VW VAT | 2 299.00 | 2 299.00 | | 2 299.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 998.00 | 37 998.00 | | 37 998.00 |
