| |
| 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 | 152 457.00 | 145 763.00 | 6 694.00 | 152 457.00 |
AT Other tangible assets | 15 053.00 | 15 053.00 | | 15 053.00 |
BH Other financial assets | 1 040.00 | | 1 040.00 | 1 040.00 |
BJ TOTAL (I) | 168 550.00 | 160 816.00 | 7 734.00 | 168 550.00 |
BL Raw materials, supplies | 90 800.00 | | 90 800.00 | 90 800.00 |
BN Goods in progress | 160 000.00 | | 160 000.00 | 160 000.00 |
BX Customers and related accounts | 789 912.00 | | 789 912.00 | 789 912.00 |
BZ Other receivables | 251 591.00 | | 251 591.00 | 251 591.00 |
CF Cash and cash equivalents | 3 372.00 | | 3 372.00 | 3 372.00 |
CJ TOTAL (II) | 1 295 674.00 | | 1 295 674.00 | 1 295 674.00 |
CO Grand total (0 to V) | 1 464 225.00 | 160 816.00 | 1 303 409.00 | 1 464 225.00 |
CP Shares due in less than one year | 1 040.00 | | | 1 040.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 800.00 | 7 800.00 | | 7 800.00 |
DD Legal reserve (1) | 780.00 | 780.00 | | 780.00 |
DH Retained earnings | 119 965.00 | 98 968.00 | | 119 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 720.00 | 20 997.00 | | 45 720.00 |
DL TOTAL (I) | 174 265.00 | 128 545.00 | | 174 265.00 |
DU Loans and Debts from Credit Institutions (3) | 100 000.00 | 8 844.00 | | 100 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 663 516.00 | 123 513.00 | | 663 516.00 |
DX Trade payables and related accounts | 284 544.00 | 371 894.00 | | 284 544.00 |
DY Tax and social security liabilities | 77 734.00 | 35 345.00 | | 77 734.00 |
EA Other liabilities | 3 350.00 | 2 750.00 | | 3 350.00 |
EC TOTAL (IV) | 1 129 144.00 | 542 345.00 | | 1 129 144.00 |
EE Grand total (I to V) | 1 303 409.00 | 670 890.00 | | 1 303 409.00 |
EG Accrued income and payables due within one year | 1 029 144.00 | 542 345.00 | | 1 029 144.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 8 844.00 | | |
| |
| 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 | 168 550.00 | | | 168 550.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 040.00 | |
I4 DECREASES Grand Total | | | 168 550.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 167 510.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 167 510.00 | | | 167 510.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 040.00 | | | 1 040.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 157 024.00 | 3 792.00 | | 157 024.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 157 024.00 | 3 792.00 | | 157 024.00 |
| |
| 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 | 284 544.00 | 284 544.00 | | 284 544.00 |
8C Staff and Related Accounts | 9 010.00 | 9 010.00 | | 9 010.00 |
8D Social Security and Other Social Organizations | 57 465.00 | 57 465.00 | | 57 465.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 350.00 | 3 350.00 | | 3 350.00 |
UT Other financial assets | 1 040.00 | 1 040.00 | | 1 040.00 |
UX Other trade receivables | 789 912.00 | 789 912.00 | | 789 912.00 |
UY Staff and related accounts | 1 500.00 | 1 500.00 | | 1 500.00 |
VB VAT | 238 655.00 | 238 655.00 | | 238 655.00 |
VH Loans with a maturity of more than one year at origin | 100 000.00 | | 100 000.00 | 100 000.00 |
VI Group and Associates | 663 516.00 | 663 516.00 | | 663 516.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 84.00 | 84.00 | | 84.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 436.00 | 11 436.00 | | 11 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 042 543.00 | 1 042 543.00 | | 1 042 543.00 |
VW VAT | 11 176.00 | 11 176.00 | | 11 176.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 129 144.00 | 1 029 144.00 | 100 000.00 | 1 129 144.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 088.00 | 60.00 | | 1 088.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 213.00 | 5 469.00 | | 6 213.00 |
ST Other accounts | 43 063.00 | 28 531.00 | | 43 063.00 |
XQ Rental, rental and co-ownership charges | 7 500.00 | 15 000.00 | | 7 500.00 |
YU External personnel | 333 981.00 | 332 896.00 | | 333 981.00 |
YW Business tax | 834.00 | 1 352.00 | | 834.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 922.00 | 1 412.00 | | 1 922.00 |
YY Amount of VAT collected | 5 168.00 | 119 195.00 | | 5 168.00 |
YZ Total deductible VAT on goods and services | 149 674.00 | 110 298.00 | | 149 674.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 390 757.00 | 381 895.00 | | 390 757.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 7.00 | | | 7.00 |
