| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 25 000.00 | | 25 000.00 | 25 000.00 |
AP Buildings | 18 995.00 | 5 965.00 | 13 029.00 | 18 995.00 |
AR Technical installations, industrial equipment and tools | 4 028.00 | 2 006.00 | 2 022.00 | 4 028.00 |
AT Other tangible assets | 19 707.00 | 6 421.00 | 13 285.00 | 19 707.00 |
BH Other financial assets | 13 252.00 | | 13 252.00 | 13 252.00 |
BJ TOTAL (I) | 80 983.00 | 14 393.00 | 66 590.00 | 80 983.00 |
BT Goods | 1 819.00 | | 1 819.00 | 1 819.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 15 214.00 | | 15 214.00 | 15 214.00 |
CD Marketable securities | 10 032.00 | | 10 032.00 | 10 032.00 |
CF Cash and cash equivalents | 19 436.00 | | 19 436.00 | 19 436.00 |
CH Prepaid expenses | 702.00 | | 702.00 | 702.00 |
CJ TOTAL (II) | 47 204.00 | | 47 204.00 | 47 204.00 |
CO Grand total (0 to V) | 128 188.00 | 14 393.00 | 113 794.00 | 128 188.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 45 654.00 | 45 654.00 | | 45 654.00 |
DH Retained earnings | -14 570.00 | -9 792.00 | | -14 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 700.00 | -4 777.00 | | -7 700.00 |
DL TOTAL (I) | 50 883.00 | 58 584.00 | | 50 883.00 |
DU Loans and Debts from Credit Institutions (3) | 14 278.00 | 21 279.00 | | 14 278.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 826.00 | 521.00 | | 1 826.00 |
DX Trade payables and related accounts | 11 627.00 | 13 197.00 | | 11 627.00 |
DY Tax and social security liabilities | 9 845.00 | 10 597.00 | | 9 845.00 |
EA Other liabilities | 25 332.00 | 14 867.00 | | 25 332.00 |
EC TOTAL (IV) | 62 911.00 | 60 462.00 | | 62 911.00 |
EE Grand total (I to V) | 113 794.00 | 119 046.00 | | 113 794.00 |
EG Accrued income and payables due within one year | 55 727.00 | 46 189.00 | | 55 727.00 |
| |
| 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 | 80 984.00 | | | 80 984.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 253.00 | |
I4 DECREASES Grand Total | | | 80 984.00 | |
IO DECREASES Total including other intangible assets | | | 25 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 731.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 000.00 | | | 25 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 731.00 | | | 42 731.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 253.00 | | | 13 253.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 876.00 | 4 517.00 | | 9 876.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 876.00 | 4 517.00 | | 9 876.00 |
| |
| 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 | 11 627.00 | 11 627.00 | | 11 627.00 |
8C Staff and Related Accounts | 4 301.00 | 4 301.00 | | 4 301.00 |
8D Social Security and Other Social Organizations | 4 823.00 | 4 823.00 | | 4 823.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 333.00 | 25 333.00 | | 25 333.00 |
UT Other financial assets | 13 253.00 | | 13 253.00 | 13 253.00 |
VB VAT | 14 251.00 | 14 251.00 | | 14 251.00 |
VH Loans with a maturity of more than one year at origin | 14 279.00 | 7 096.00 | 7 183.00 | 14 279.00 |
VI Group and Associates | 1 827.00 | 1 827.00 | | 1 827.00 |
VK Loans repaid during the year | 6 999.00 | | | 6 999.00 |
VQ Other Taxes, Duties, and Similar Debts | 522.00 | 522.00 | | 522.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 963.00 | 963.00 | | 963.00 |
VS Prepaid expenses | 702.00 | 702.00 | | 702.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 169.00 | 15 917.00 | 13 253.00 | 29 169.00 |
VW VAT | 200.00 | 200.00 | | 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 911.00 | 55 728.00 | 7 183.00 | 62 911.00 |
