| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 2 700.00 | | 2 700.00 | 2 700.00 |
AR Technical installations, industrial equipment and tools | 5 045.00 | 2 313.00 | 2 732.00 | 5 045.00 |
AT Other tangible assets | 11 333.00 | 4 159.00 | 7 174.00 | 11 333.00 |
BJ TOTAL (I) | 19 079.00 | 6 472.00 | 12 607.00 | 19 079.00 |
BL Raw materials, supplies | 200.00 | | 200.00 | 200.00 |
BX Customers and related accounts | 1 860.00 | | 1 860.00 | 1 860.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 718.00 | | 3 718.00 | 3 718.00 |
CH Prepaid expenses | 578.00 | | 578.00 | 578.00 |
CJ TOTAL (II) | 6 355.00 | | 6 355.00 | 6 355.00 |
CO Grand total (0 to V) | 25 434.00 | 6 472.00 | 18 962.00 | 25 434.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 700.00 | 3 700.00 | | 3 700.00 |
DD Legal reserve (1) | 370.00 | 370.00 | | 370.00 |
DG Other reserves | | 1 089.00 | | |
DH Retained earnings | -216.00 | | | -216.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 946.00 | -1 305.00 | | -9 946.00 |
DL TOTAL (I) | -6 092.00 | 3 854.00 | | -6 092.00 |
DU Loans and Debts from Credit Institutions (3) | 17 534.00 | 150.00 | | 17 534.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73.00 | 4.00 | | 73.00 |
DX Trade payables and related accounts | 3 151.00 | 2 869.00 | | 3 151.00 |
DY Tax and social security liabilities | 3 632.00 | 3 117.00 | | 3 632.00 |
EA Other liabilities | 664.00 | 2 930.00 | | 664.00 |
EC TOTAL (IV) | 25 054.00 | 9 069.00 | | 25 054.00 |
EE Grand total (I to V) | 18 962.00 | 12 923.00 | | 18 962.00 |
EG Accrued income and payables due within one year | 19 756.00 | 9 069.00 | | 19 756.00 |
| |
| 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 | 10 745.00 | | 8 333.00 | 10 745.00 |
I4 DECREASES Grand Total | | | 19 079.00 | |
IO DECREASES Total including other intangible assets | | | 2 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 379.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 700.00 | | | 2 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 045.00 | | 8 333.00 | 8 045.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 261.00 | 3 211.00 | | 3 261.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 261.00 | 3 211.00 | | 3 261.00 |
| |
| 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 | 3 151.00 | 3 151.00 | | 3 151.00 |
8C Staff and Related Accounts | 171.00 | 171.00 | | 171.00 |
8D Social Security and Other Social Organizations | 882.00 | 882.00 | | 882.00 |
8K Other liabilities (including liabilities related to repo transactions) | 664.00 | 664.00 | | 664.00 |
UX Other trade receivables | 1 860.00 | 1 860.00 | | 1 860.00 |
VG Loans with a maturity of up to one year at origin | 10 006.00 | 10 006.00 | | 10 006.00 |
VH Loans with a maturity of more than one year at origin | 7 527.00 | 2 229.00 | 5 298.00 | 7 527.00 |
VI Group and Associates | 73.00 | 73.00 | | 73.00 |
VJ Loans taken out during the year | 19 000.00 | | | 19 000.00 |
VK Loans repaid during the year | 1 473.00 | | | 1 473.00 |
VS Prepaid expenses | 578.00 | 578.00 | | 578.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 438.00 | 2 438.00 | | 2 438.00 |
VW VAT | 2 580.00 | 2 580.00 | | 2 580.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 054.00 | 19 756.00 | 5 298.00 | 25 054.00 |
