| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 14 337.00 | 14 337.00 | | 14 337.00 |
AR Technical installations, industrial equipment and tools | 59 754.00 | 46 921.00 | 12 833.00 | 59 754.00 |
AT Other tangible assets | 181 169.00 | 162 717.00 | 18 453.00 | 181 169.00 |
BH Other financial assets | 15 871.00 | | 15 871.00 | 15 871.00 |
BJ TOTAL (I) | 271 131.00 | 223 974.00 | 47 157.00 | 271 131.00 |
BL Raw materials, supplies | 9 735.00 | | 9 735.00 | 9 735.00 |
BN Goods in progress | 31 799.00 | | 31 799.00 | 31 799.00 |
BV Advances and down payments on orders | 1 000.00 | | 1 000.00 | 1 000.00 |
BX Customers and related accounts | 299 053.00 | 5 245.00 | 293 808.00 | 299 053.00 |
BZ Other receivables | 12 110.00 | | 12 110.00 | 12 110.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 14 845.00 | | 14 845.00 | 14 845.00 |
CJ TOTAL (II) | 368 556.00 | 5 245.00 | 363 311.00 | 368 556.00 |
CO Grand total (0 to V) | 639 688.00 | 229 219.00 | 410 468.00 | 639 688.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 1 219.00 | | | 1 219.00 |
DH Retained earnings | 155 751.00 | | | 155 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 488.00 | | | 488.00 |
DL TOTAL (I) | 166 259.00 | | | 166 259.00 |
DU Loans and Debts from Credit Institutions (3) | 14 919.00 | | | 14 919.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 956.00 | | | 1 956.00 |
DX Trade payables and related accounts | 144 621.00 | | | 144 621.00 |
DY Tax and social security liabilities | 82 413.00 | | | 82 413.00 |
EA Other liabilities | 300.00 | | | 300.00 |
EC TOTAL (IV) | 244 210.00 | | | 244 210.00 |
EE Grand total (I to V) | 410 468.00 | | | 410 468.00 |
EG Accrued income and payables due within one year | 244 210.00 | | | 244 210.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 113.00 | | | 2 113.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 208 034.00 | 15 940.00 | | 208 034.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 208 034.00 | 15 940.00 | | 208 034.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 5 245.00 | | | 5 245.00 |
7B Total provisions for depreciation | 5 245.00 | | | 5 245.00 |
7C Grand total | 5 245.00 | | | 5 245.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 956.00 | 1 956.00 | | 1 956.00 |
8B Suppliers and Related Accounts | 144 621.00 | 144 621.00 | | 144 621.00 |
8D Social Security and Other Social Organizations | 82 413.00 | 82 413.00 | | 82 413.00 |
8K Other liabilities (including liabilities related to repo transactions) | 300.00 | 300.00 | | 300.00 |
UT Other financial assets | 15 871.00 | | 15 871.00 | 15 871.00 |
VG Loans with a maturity of up to one year at origin | 14 919.00 | 14 919.00 | | 14 919.00 |
VS Prepaid expenses | 311 162.00 | 311 162.00 | | 311 162.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 327 033.00 | 311 162.00 | 15 871.00 | 327 033.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 244 210.00 | 244 210.00 | | 244 210.00 |
