| |
| 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 | 5 927.00 | 5 927.00 | | 5 927.00 |
AT Other tangible assets | 91 541.00 | 90 793.00 | 748.00 | 91 541.00 |
BD Other fixed assets | 25 500.00 | | 25 500.00 | 25 500.00 |
BJ TOTAL (I) | 122 969.00 | 96 721.00 | 26 248.00 | 122 969.00 |
BR Intermediate and finished products | 767 642.00 | | 767 642.00 | 767 642.00 |
BZ Other receivables | 259 890.00 | 82 219.00 | 177 670.00 | 259 890.00 |
CF Cash and cash equivalents | 248 608.00 | | 248 608.00 | 248 608.00 |
CH Prepaid expenses | 1 467.00 | | 1 467.00 | 1 467.00 |
CJ TOTAL (II) | 1 277 607.00 | 82 219.00 | 1 195 388.00 | 1 277 607.00 |
CO Grand total (0 to V) | 1 400 576.00 | 178 940.00 | 1 221 636.00 | 1 400 576.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 1 274 287.00 | | | 1 274 287.00 |
DH Retained earnings | -126 443.00 | | | -126 443.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -99 393.00 | | | -99 393.00 |
DL TOTAL (I) | 1 059 452.00 | | | 1 059 452.00 |
DU Loans and Debts from Credit Institutions (3) | 150 000.00 | | | 150 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 335.00 | | | 2 335.00 |
DX Trade payables and related accounts | 7 396.00 | | | 7 396.00 |
DY Tax and social security liabilities | 1 869.00 | | | 1 869.00 |
EA Other liabilities | 584.00 | | | 584.00 |
EC TOTAL (IV) | 162 185.00 | | | 162 185.00 |
EE Grand total (I to V) | 1 221 636.00 | | | 1 221 636.00 |
EG Accrued income and payables due within one year | 12 185.00 | | | 12 185.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 89 084.00 | 12 240.00 | 4 604.00 | 89 084.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 89 084.00 | 12 240.00 | 4 604.00 | 89 084.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 7 247.00 | 74 972.00 | | 7 247.00 |
7B Total provisions for depreciation | 7 247.00 | 74 972.00 | | 7 247.00 |
7C Grand total | 7 247.00 | 74 972.00 | | 7 247.00 |
| |
| 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 | 2 335.00 | 2 335.00 | | 2 335.00 |
8B Suppliers and Related Accounts | 7 396.00 | 7 396.00 | | 7 396.00 |
8D Social Security and Other Social Organizations | 1 869.00 | 1 869.00 | | 1 869.00 |
8K Other liabilities (including liabilities related to repo transactions) | 584.00 | 584.00 | | 584.00 |
VG Loans with a maturity of up to one year at origin | 150 000.00 | | 150 000.00 | 150 000.00 |
VS Prepaid expenses | 261 357.00 | 261 357.00 | | 261 357.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 261 357.00 | 261 357.00 | | 261 357.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 162 185.00 | 12 185.00 | 150 000.00 | 162 185.00 |
