| |
| 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 | | | 530.00 | |
BH Other financial assets | | | 2 100.00 | |
BJ TOTAL (I) | | | 2 630.00 | |
BL Raw materials, supplies | | | 18 500.00 | |
BX Customers and related accounts | | | 86 530.00 | |
BZ Other receivables | | | 17 103.00 | |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | 3 281.00 | |
CJ TOTAL (II) | | | 125 414.00 | |
CO Grand total (0 to V) | | | 128 044.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 22 634.00 | 22 263.00 | | 22 634.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 071.00 | 371.00 | | 2 071.00 |
DL TOTAL (I) | 25 805.00 | 23 734.00 | | 25 805.00 |
DU Loans and Debts from Credit Institutions (3) | 7 855.00 | 4 913.00 | | 7 855.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94.00 | 1 236.00 | | 94.00 |
DW Advances and down payments received on current orders | 253.00 | | | 253.00 |
DX Trade payables and related accounts | 56 967.00 | 44 414.00 | | 56 967.00 |
DY Tax and social security liabilities | 28 751.00 | 21 782.00 | | 28 751.00 |
EA Other liabilities | 8 319.00 | 2 250.00 | | 8 319.00 |
EC TOTAL (IV) | 102 239.00 | 74 595.00 | | 102 239.00 |
EE Grand total (I to V) | 128 044.00 | 98 329.00 | | 128 044.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 855.00 | 4 913.00 | | 7 855.00 |
EI Including equity loans | 94.00 | | | 94.00 |
| |
| 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 | 20 081.00 | | | 20 081.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 100.00 | |
I4 DECREASES Grand Total | | | 20 081.00 | |
IO DECREASES Total including other intangible assets | | | 5 561.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 420.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 561.00 | | | 5 561.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 420.00 | | | 12 420.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 100.00 | | | 2 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 211.00 | 240.00 | | 17 211.00 |
PE DEPRECIATION Total including other intangible assets | 5 561.00 | | | 5 561.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 650.00 | 240.00 | | 11 650.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 818.00 | | | 1 818.00 |
7B Total provisions for depreciation | 1 818.00 | | | 1 818.00 |
7C Grand total | 1 818.00 | | | 1 818.00 |
| |
| 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 | 56 967.00 | 56 967.00 | | 56 967.00 |
8C Staff and Related Accounts | 2 693.00 | 2 693.00 | | 2 693.00 |
8D Social Security and Other Social Organizations | 20 263.00 | 20 263.00 | | 20 263.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 319.00 | 8 319.00 | | 8 319.00 |
UT Other financial assets | 2 100.00 | 2 100.00 | | 2 100.00 |
UX Other trade receivables | 80 348.00 | 80 348.00 | | 80 348.00 |
UY Staff and related accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
VA Doubtful or disputed receivables | 8 000.00 | 8 000.00 | | 8 000.00 |
VB VAT | 7 725.00 | 7 725.00 | | 7 725.00 |
VG Loans with a maturity of up to one year at origin | 7 855.00 | 7 855.00 | | 7 855.00 |
VI Group and Associates | 94.00 | 94.00 | | 94.00 |
VM Income taxes | 3 756.00 | 3 756.00 | | 3 756.00 |
VQ Other Taxes, Duties, and Similar Debts | 694.00 | 694.00 | | 694.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 822.00 | 3 822.00 | | 3 822.00 |
VS Prepaid expenses | 3 281.00 | 3 281.00 | | 3 281.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 832.00 | 110 832.00 | | 110 832.00 |
VW VAT | 5 101.00 | 5 101.00 | | 5 101.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 986.00 | 101 986.00 | | 101 986.00 |
