| |
| 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 | 699.00 | 356.00 | 343.00 | 699.00 |
AT Other tangible assets | 8 251.00 | 7 622.00 | 630.00 | 8 251.00 |
BH Other financial assets | 823.00 | | 823.00 | 823.00 |
BJ TOTAL (I) | 9 773.00 | 7 978.00 | 1 795.00 | 9 773.00 |
BX Customers and related accounts | 162 782.00 | | 162 782.00 | 162 782.00 |
BZ Other receivables | 13 720.00 | | 13 720.00 | 13 720.00 |
CF Cash and cash equivalents | 361 772.00 | | 361 772.00 | 361 772.00 |
CH Prepaid expenses | 76.00 | | 76.00 | 76.00 |
CJ TOTAL (II) | 538 350.00 | | 538 350.00 | 538 350.00 |
CO Grand total (0 to V) | 548 123.00 | 7 978.00 | 540 145.00 | 548 123.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 122 500.00 | 122 000.00 | | 122 500.00 |
DH Retained earnings | 24 876.00 | 24 859.00 | | 24 876.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 322.00 | 518.00 | | 322.00 |
DL TOTAL (I) | 202 699.00 | 202 376.00 | | 202 699.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 118.00 | 35 010.00 | | 108 118.00 |
DW Advances and down payments received on current orders | 8 600.00 | 57 275.00 | | 8 600.00 |
DX Trade payables and related accounts | 150 292.00 | 102 529.00 | | 150 292.00 |
DY Tax and social security liabilities | 62 215.00 | 4 544.00 | | 62 215.00 |
EA Other liabilities | 8 221.00 | 9 521.00 | | 8 221.00 |
EC TOTAL (IV) | 337 446.00 | 208 879.00 | | 337 446.00 |
EE Grand total (I to V) | 540 145.00 | 411 256.00 | | 540 145.00 |
EG Accrued income and payables due within one year | 328 846.00 | 151 604.00 | | 328 846.00 |
| |
| 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 | 9 121.00 | | 652.00 | 9 121.00 |
I3 DECREASES Total Financial Fixed Assets | | | 823.00 | |
I4 DECREASES Grand Total | | | 9 773.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 950.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 298.00 | | 652.00 | 8 298.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 823.00 | | | 823.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 816.00 | 162.00 | | 7 816.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 816.00 | 162.00 | | 7 816.00 |
| |
| 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 | 150 292.00 | 150 292.00 | | 150 292.00 |
8D Social Security and Other Social Organizations | 52 758.00 | 52 758.00 | | 52 758.00 |
8E Income Taxes | 57.00 | 57.00 | | 57.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 221.00 | 8 221.00 | | 8 221.00 |
UT Other financial assets | 823.00 | | 823.00 | 823.00 |
UX Other trade receivables | 162 782.00 | 162 782.00 | | 162 782.00 |
VB VAT | 6 014.00 | 6 014.00 | | 6 014.00 |
VI Group and Associates | 108 118.00 | 108 118.00 | | 108 118.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 706.00 | 7 706.00 | | 7 706.00 |
VS Prepaid expenses | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 177 400.00 | 176 578.00 | 823.00 | 177 400.00 |
VW VAT | 9 143.00 | 9 143.00 | | 9 143.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 328 846.00 | 328 846.00 | | 328 846.00 |
