| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 4 377.00 | 4 377.00 | | 4 377.00 |
AR Technical installations, industrial equipment and tools | 4 770.00 | 4 770.00 | | 4 770.00 |
AT Other tangible assets | 28 378.00 | 16 119.00 | 12 259.00 | 28 378.00 |
BJ TOTAL (I) | 38 161.00 | 25 267.00 | 12 895.00 | 38 161.00 |
BL Raw materials, supplies | 7 722.00 | | 7 722.00 | 7 722.00 |
BP Services in progress | 2 182.00 | | 2 182.00 | 2 182.00 |
BX Customers and related accounts | 13 316.00 | | 13 316.00 | 13 316.00 |
BZ Other receivables | 1 319.00 | | 1 319.00 | 1 319.00 |
CF Cash and cash equivalents | 15 163.00 | | 15 163.00 | 15 163.00 |
CH Prepaid expenses | 370.00 | | 370.00 | 370.00 |
CJ TOTAL (II) | 40 072.00 | | 40 072.00 | 40 072.00 |
CO Grand total (0 to V) | 78 233.00 | 25 267.00 | 52 967.00 | 78 233.00 |
CU Other investments | 636.00 | | 636.00 | 636.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 36 162.00 | 21 012.00 | | 36 162.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 068.00 | 15 150.00 | | -23 068.00 |
DL TOTAL (I) | 21 895.00 | 44 963.00 | | 21 895.00 |
DU Loans and Debts from Credit Institutions (3) | 8 500.00 | 12 495.00 | | 8 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14.00 | | | 14.00 |
DX Trade payables and related accounts | 5 399.00 | 587.00 | | 5 399.00 |
DY Tax and social security liabilities | 15 869.00 | 17 950.00 | | 15 869.00 |
EA Other liabilities | 1 290.00 | 1 290.00 | | 1 290.00 |
EC TOTAL (IV) | 31 072.00 | 32 322.00 | | 31 072.00 |
EE Grand total (I to V) | 52 967.00 | 77 285.00 | | 52 967.00 |
EG Accrued income and payables due within one year | 26 622.00 | 23 822.00 | | 26 622.00 |
| |
| 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 | 19 918.00 | 5 349.00 | | 19 918.00 |
I3 DECREASES Total Financial Fixed Assets | 15 005.00 | 15 005.00 | | 15 005.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 37 525.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 918.00 | 5 349.00 | | 19 918.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 918.00 | 5 349.00 | | 19 918.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 918.00 | 5 349.00 | | 19 918.00 |
| |
| 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 | 5 399.00 | 5 399.00 | | 5 399.00 |
8D Social Security and Other Social Organizations | 10 110.00 | 10 110.00 | | 10 110.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 290.00 | 1 290.00 | | 1 290.00 |
UX Other trade receivables | 13 316.00 | 13 316.00 | | 13 316.00 |
VB VAT | 1 319.00 | 1 319.00 | | 1 319.00 |
VH Loans with a maturity of more than one year at origin | 8 500.00 | 4 050.00 | 4 450.00 | 8 500.00 |
VI Group and Associates | 14.00 | 14.00 | | 14.00 |
VK Loans repaid during the year | 3 995.00 | | | 3 995.00 |
VQ Other Taxes, Duties, and Similar Debts | 905.00 | 905.00 | | 905.00 |
VS Prepaid expenses | 370.00 | 370.00 | | 370.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 005.00 | 15 005.00 | | 15 005.00 |
VW VAT | 4 854.00 | 4 854.00 | | 4 854.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 072.00 | 26 622.00 | 4 450.00 | 31 072.00 |
