| |
| 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 | 5 500.00 | 3 695.00 | 1 805.00 | 5 500.00 |
AT Other tangible assets | 31 288.00 | 31 288.00 | | 31 288.00 |
BJ TOTAL (I) | 36 788.00 | 34 983.00 | 1 805.00 | 36 788.00 |
BT Goods | 626 851.00 | | 626 851.00 | 626 851.00 |
BV Advances and down payments on orders | 3 144.00 | | 3 144.00 | 3 144.00 |
BX Customers and related accounts | 27 808.00 | | 27 808.00 | 27 808.00 |
BZ Other receivables | 37 283.00 | | 37 283.00 | 37 283.00 |
CF Cash and cash equivalents | 7 216.00 | | 7 216.00 | 7 216.00 |
CH Prepaid expenses | 380.00 | | 380.00 | 380.00 |
CJ TOTAL (II) | 702 683.00 | | 702 683.00 | 702 683.00 |
CO Grand total (0 to V) | 739 471.00 | 34 983.00 | 704 488.00 | 739 471.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | | | 38 112.00 |
DD Legal reserve (1) | 7 622.00 | | | 7 622.00 |
DF Regulated reserves (1) | 257 735.00 | | | 257 735.00 |
DG Other reserves | 201 637.00 | | | 201 637.00 |
DH Retained earnings | 101.00 | | | 101.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 953.00 | | | 42 953.00 |
DL TOTAL (I) | 548 160.00 | | | 548 160.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 300.00 | | | 49 300.00 |
DW Advances and down payments received on current orders | 134.00 | | | 134.00 |
DX Trade payables and related accounts | 86 853.00 | | | 86 853.00 |
DY Tax and social security liabilities | 20 040.00 | | | 20 040.00 |
EC TOTAL (IV) | 156 327.00 | | | 156 327.00 |
EE Grand total (I to V) | 704 488.00 | | | 704 488.00 |
EG Accrued income and payables due within one year | 156 327.00 | | | 156 327.00 |
| |
| 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 | 36 788.00 | | | 36 788.00 |
I4 DECREASES Grand Total | | | 36 788.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 788.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 788.00 | | | 36 788.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 198.00 | 786.00 | | 34 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 198.00 | 786.00 | | 34 198.00 |
| |
| 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 | 86 853.00 | 86 853.00 | | 86 853.00 |
8E Income Taxes | 8 938.00 | 8 938.00 | | 8 938.00 |
UX Other trade receivables | 27 808.00 | 27 808.00 | | 27 808.00 |
VB VAT | 12 283.00 | 12 283.00 | | 12 283.00 |
VI Group and Associates | 49 300.00 | 49 300.00 | | 49 300.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 000.00 | 25 000.00 | | 25 000.00 |
VS Prepaid expenses | 380.00 | 380.00 | | 380.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 471.00 | 65 471.00 | | 65 471.00 |
VW VAT | 10 845.00 | 10 845.00 | | 10 845.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 193.00 | 156 193.00 | | 156 193.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 203.00 | | | 3 203.00 |
ST Other accounts | 18 639.00 | | | 18 639.00 |
XQ Rental, rental and co-ownership charges | 24 000.00 | | | 24 000.00 |
YT Subcontracting | 57 383.00 | | | 57 383.00 |
YW Business tax | 1 068.00 | | | 1 068.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 068.00 | | | 1 068.00 |
YY Amount of VAT collected | 264 241.00 | | | 264 241.00 |
YZ Total deductible VAT on goods and services | 139 610.00 | | | 139 610.00 |
ZE Dividends | 19 110.00 | | | 19 110.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 103 226.00 | | | 103 226.00 |
