| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 954.00 | 4 212.00 | 1 743.00 | 5 954.00 |
BJ TOTAL (I) | 5 954.00 | 4 212.00 | 1 743.00 | 5 954.00 |
BL Raw materials, supplies | 1 047.00 | | 1 047.00 | 1 047.00 |
BT Goods | 127 103.00 | | 127 103.00 | 127 103.00 |
BX Customers and related accounts | 40.00 | | 40.00 | 40.00 |
BZ Other receivables | 11 764.00 | | 11 764.00 | 11 764.00 |
CF Cash and cash equivalents | 316 943.00 | | 316 943.00 | 316 943.00 |
CH Prepaid expenses | 536.00 | | 536.00 | 536.00 |
CJ TOTAL (II) | 457 432.00 | | 457 432.00 | 457 432.00 |
CO Grand total (0 to V) | 463 387.00 | 4 212.00 | 459 175.00 | 463 387.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 72 016.00 | 36 972.00 | | 72 016.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 123.00 | 35 045.00 | | 33 123.00 |
DL TOTAL (I) | 127 140.00 | 94 016.00 | | 127 140.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 119.00 | 40.00 | | 19 119.00 |
DW Advances and down payments received on current orders | 10 347.00 | 9 807.00 | | 10 347.00 |
DX Trade payables and related accounts | 246 503.00 | 304 411.00 | | 246 503.00 |
DY Tax and social security liabilities | 56 066.00 | 41 336.00 | | 56 066.00 |
EC TOTAL (IV) | 332 035.00 | 355 594.00 | | 332 035.00 |
EE Grand total (I to V) | 459 175.00 | 449 611.00 | | 459 175.00 |
| |
| 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 | 6 539.00 | | | 6 539.00 |
I4 DECREASES Grand Total | | 584.00 | 5 954.00 | |
IY DECREASES Total Tangible Fixed Assets | | 584.00 | 5 954.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 539.00 | | | 6 539.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 566.00 | 1 230.00 | 584.00 | 3 566.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 566.00 | 1 230.00 | 584.00 | 3 566.00 |
| |
| 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 | 246 503.00 | 246 503.00 | | 246 503.00 |
8D Social Security and Other Social Organizations | 56 066.00 | 56 066.00 | | 56 066.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 119.00 | 19 119.00 | | 19 119.00 |
UX Other trade receivables | 40.00 | 40.00 | | 40.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 764.00 | 11 764.00 | | 11 764.00 |
VS Prepaid expenses | 536.00 | 536.00 | | 536.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 340.00 | 12 340.00 | | 12 340.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 321 688.00 | 321 688.00 | | 321 688.00 |
