| |
| 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 | 14 922.00 | 1 268.00 | 13 653.00 | 14 922.00 |
AT Other tangible assets | 3 459.00 | 440.00 | 3 019.00 | 3 459.00 |
BH Other financial assets | 13 000.00 | | 13 000.00 | 13 000.00 |
BJ TOTAL (I) | 31 381.00 | 1 709.00 | 29 672.00 | 31 381.00 |
BT Goods | 727 761.00 | | 727 761.00 | 727 761.00 |
BX Customers and related accounts | 7 742.00 | 432.00 | 7 309.00 | 7 742.00 |
BZ Other receivables | 149 602.00 | | 149 602.00 | 149 602.00 |
CF Cash and cash equivalents | 411 826.00 | | 411 826.00 | 411 826.00 |
CH Prepaid expenses | 7 396.00 | | 7 396.00 | 7 396.00 |
CJ TOTAL (II) | 1 304 327.00 | 432.00 | 1 303 894.00 | 1 304 327.00 |
CO Grand total (0 to V) | 1 335 707.00 | 2 141.00 | 1 333 566.00 | 1 335 707.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 561.00 | | | -13 561.00 |
DL TOTAL (I) | -5 561.00 | | | -5 561.00 |
DU Loans and Debts from Credit Institutions (3) | 17 236.00 | | | 17 236.00 |
DX Trade payables and related accounts | 945 595.00 | | | 945 595.00 |
DY Tax and social security liabilities | 368 212.00 | | | 368 212.00 |
EA Other liabilities | 8 085.00 | | | 8 085.00 |
EC TOTAL (IV) | 1 339 127.00 | | | 1 339 127.00 |
EE Grand total (I to V) | 1 333 566.00 | | | 1 333 566.00 |
EG Accrued income and payables due within one year | 1 339 127.00 | | | 1 339 127.00 |
| |
| 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 | | | 31 381.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 13 000.00 | |
I4 DECREASES Grand Total | | | 31 381.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 381.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 18 381.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 13 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 709.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 709.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 432.00 | | |
7B Total provisions for depreciation | | 432.00 | | |
7C Grand total | | 432.00 | | |
UE of which provisions and reversals: - Operating | | 432.00 | | |
| |
| 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 | 945 595.00 | 945 595.00 | | 945 595.00 |
8D Social Security and Other Social Organizations | 368 212.00 | 368 212.00 | | 368 212.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 085.00 | 8 085.00 | | 8 085.00 |
UT Other financial assets | 13 000.00 | | 13 000.00 | 13 000.00 |
UX Other trade receivables | 149 602.00 | 149 602.00 | | 149 602.00 |
VA Doubtful or disputed receivables | 7 742.00 | 7 742.00 | | 7 742.00 |
VG Loans with a maturity of up to one year at origin | 17 236.00 | 17 236.00 | | 17 236.00 |
VS Prepaid expenses | 7 396.00 | 7 396.00 | | 7 396.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 177 739.00 | 164 739.00 | 13 000.00 | 177 739.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 339 127.00 | 1 339 127.00 | | 1 339 127.00 |
