| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 72 474.00 | 65 491.00 | 6 983.00 | 72 474.00 |
BJ TOTAL (I) | 72 474.00 | 65 491.00 | 6 983.00 | 72 474.00 |
BT Goods | 136 578.00 | | 136 578.00 | 136 578.00 |
BX Customers and related accounts | 5 896.00 | | 5 896.00 | 5 896.00 |
BZ Other receivables | 18 793.00 | | 18 793.00 | 18 793.00 |
CD Marketable securities | 100 969.00 | | 100 969.00 | 100 969.00 |
CF Cash and cash equivalents | 298 199.00 | | 298 199.00 | 298 199.00 |
CJ TOTAL (II) | 560 435.00 | | 560 435.00 | 560 435.00 |
CO Grand total (0 to V) | 632 908.00 | 65 491.00 | 567 417.00 | 632 908.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | 277 200.00 | 238 382.00 | | 277 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 111 347.00 | 118 818.00 | | 111 347.00 |
DL TOTAL (I) | 405 317.00 | 373 970.00 | | 405 317.00 |
DW Advances and down payments received on current orders | 39 783.00 | 15 200.00 | | 39 783.00 |
DX Trade payables and related accounts | 106 023.00 | 122 940.00 | | 106 023.00 |
DY Tax and social security liabilities | 16 192.00 | 31 300.00 | | 16 192.00 |
EA Other liabilities | 103.00 | 3 426.00 | | 103.00 |
EB Prepaid income (2) | | 99 820.00 | | |
EC TOTAL (IV) | 162 101.00 | 272 687.00 | | 162 101.00 |
EE Grand total (I to V) | 567 417.00 | 646 656.00 | | 567 417.00 |
EG Accrued income and payables due within one year | 122 317.00 | 257 487.00 | | 122 317.00 |
| |
| 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 | 72 635.00 | | 541.00 | 72 635.00 |
I4 DECREASES Grand Total | | 702.00 | 72 474.00 | |
IY DECREASES Total Tangible Fixed Assets | | 702.00 | 72 474.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 72 635.00 | | 541.00 | 72 635.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 60 682.00 | 5 511.00 | 702.00 | 60 682.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 60 682.00 | 5 511.00 | 702.00 | 60 682.00 |
| |
| 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 | 106 023.00 | 106 023.00 | | 106 023.00 |
8K Other liabilities (including liabilities related to repo transactions) | 103.00 | 103.00 | | 103.00 |
UX Other trade receivables | 5 896.00 | 5 896.00 | | 5 896.00 |
VP Miscellaneous | 18 793.00 | 18 793.00 | | 18 793.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 192.00 | 16 192.00 | | 16 192.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 688.00 | 24 688.00 | | 24 688.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 317.00 | 122 317.00 | | 122 317.00 |
