| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 872.00 | 3 872.00 | | 3 872.00 |
AR Technical installations, industrial equipment and tools | 1 569.00 | 1 040.00 | 529.00 | 1 569.00 |
AT Other tangible assets | 220.00 | 220.00 | | 220.00 |
BB Receivables related to investments | 54.00 | | 54.00 | 54.00 |
BJ TOTAL (I) | 5 715.00 | 5 132.00 | 583.00 | 5 715.00 |
BT Goods | 4 176.00 | 2 943.00 | 1 233.00 | 4 176.00 |
BX Customers and related accounts | 2 824.00 | | 2 824.00 | 2 824.00 |
BZ Other receivables | 476.00 | | 476.00 | 476.00 |
CF Cash and cash equivalents | 8 258.00 | | 8 258.00 | 8 258.00 |
CH Prepaid expenses | 100.00 | | 100.00 | 100.00 |
CJ TOTAL (II) | 15 834.00 | 2 943.00 | 12 891.00 | 15 834.00 |
CO Grand total (0 to V) | 21 550.00 | 8 076.00 | 13 474.00 | 21 550.00 |
CP Shares due in less than one year | 54.00 | | | 54.00 |
| |
| 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 | 1 509.00 | 1 509.00 | | 1 509.00 |
DH Retained earnings | -5 229.00 | -5 874.00 | | -5 229.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 759.00 | 645.00 | | 3 759.00 |
DL TOTAL (I) | 8 424.00 | 4 664.00 | | 8 424.00 |
DV Miscellaneous Loans and Financial Debts (4) | 779.00 | 1 593.00 | | 779.00 |
DX Trade payables and related accounts | 2 598.00 | 3 661.00 | | 2 598.00 |
DY Tax and social security liabilities | 1 141.00 | 1 650.00 | | 1 141.00 |
EB Prepaid income (2) | 533.00 | 533.00 | | 533.00 |
EC TOTAL (IV) | 5 050.00 | 7 436.00 | | 5 050.00 |
EE Grand total (I to V) | 13 474.00 | 12 101.00 | | 13 474.00 |
EG Accrued income and payables due within one year | 5 050.00 | 7 436.00 | | 5 050.00 |
| |
| 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 | 5 365.00 | | 699.00 | 5 365.00 |
I3 DECREASES Total Financial Fixed Assets | | | 54.00 | |
I4 DECREASES Grand Total | | 349.00 | 5 715.00 | |
IO DECREASES Total including other intangible assets | | | 3 872.00 | |
IY DECREASES Total Tangible Fixed Assets | | 349.00 | 1 789.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 872.00 | | | 3 872.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 439.00 | | 699.00 | 1 439.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 54.00 | | | 54.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 044.00 | 287.00 | 199.00 | 5 044.00 |
PE DEPRECIATION Total including other intangible assets | 3 872.00 | | | 3 872.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 172.00 | 287.00 | 199.00 | 1 172.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 2 712.00 | 231.00 | | 2 712.00 |
7B Total provisions for depreciation | 2 712.00 | 231.00 | | 2 712.00 |
7C Grand total | 2 712.00 | 231.00 | | 2 712.00 |
| |
| 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 | 2 598.00 | 2 598.00 | | 2 598.00 |
8L Deferred income | 533.00 | 533.00 | | 533.00 |
UL Receivables related to investments | 54.00 | 54.00 | | 54.00 |
UX Other trade receivables | 2 824.00 | 2 824.00 | | 2 824.00 |
VB VAT | 433.00 | 433.00 | | 433.00 |
VI Group and Associates | 779.00 | 779.00 | | 779.00 |
VQ Other Taxes, Duties, and Similar Debts | 231.00 | 231.00 | | 231.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 43.00 | 43.00 | | 43.00 |
VS Prepaid expenses | 100.00 | 100.00 | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 454.00 | 3 454.00 | | 3 454.00 |
VW VAT | 910.00 | 910.00 | | 910.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 050.00 | 5 050.00 | | 5 050.00 |
