| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 19 820.00 | | 19 820.00 | 19 820.00 |
AR Technical installations, industrial equipment and tools | 534.00 | 534.00 | | 534.00 |
AT Other tangible assets | 3 408.00 | 3 408.00 | | 3 408.00 |
BH Other financial assets | 2 550.00 | | 2 550.00 | 2 550.00 |
BJ TOTAL (I) | 26 312.00 | 3 942.00 | 22 370.00 | 26 312.00 |
BT Goods | 553 146.00 | 36 850.00 | 516 296.00 | 553 146.00 |
BX Customers and related accounts | 20 000.00 | | 20 000.00 | 20 000.00 |
BZ Other receivables | 24 992.00 | | 24 992.00 | 24 992.00 |
CF Cash and cash equivalents | 54 630.00 | | 54 630.00 | 54 630.00 |
CJ TOTAL (II) | 652 768.00 | 36 850.00 | 615 918.00 | 652 768.00 |
CO Grand total (0 to V) | 679 080.00 | 40 792.00 | 638 288.00 | 679 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 507 659.00 | 355 145.00 | | 507 659.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 995.00 | 152 514.00 | | 33 995.00 |
DL TOTAL (I) | 550 039.00 | 516 044.00 | | 550 039.00 |
DU Loans and Debts from Credit Institutions (3) | 1 032.00 | 1 060.00 | | 1 032.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 386.00 | 16 407.00 | | 20 386.00 |
DX Trade payables and related accounts | 16 601.00 | 15 756.00 | | 16 601.00 |
DY Tax and social security liabilities | 46 730.00 | 68 807.00 | | 46 730.00 |
EA Other liabilities | 3 500.00 | | | 3 500.00 |
EC TOTAL (IV) | 88 249.00 | 102 029.00 | | 88 249.00 |
EE Grand total (I to V) | 638 288.00 | 618 073.00 | | 638 288.00 |
EG Accrued income and payables due within one year | 88 249.00 | 102 029.00 | | 88 249.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 032.00 | 1 060.00 | | 1 032.00 |
EI Including equity loans | 20 386.00 | | | 20 386.00 |
| |
| 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 | 26 312.00 | | | 26 312.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 550.00 | |
I4 DECREASES Grand Total | | | 26 312.00 | |
IO DECREASES Total including other intangible assets | | | 19 820.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 942.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 820.00 | | | 19 820.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 942.00 | | | 3 942.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 550.00 | | | 2 550.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 841.00 | 101.00 | | 3 841.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 841.00 | 101.00 | | 3 841.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 36 850.00 | | | 36 850.00 |
7B Total provisions for depreciation | 36 850.00 | | | 36 850.00 |
7C Grand total | 36 850.00 | | | 36 850.00 |
| |
| 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 | 16 601.00 | 16 601.00 | | 16 601.00 |
8C Staff and Related Accounts | 16 800.00 | 16 800.00 | | 16 800.00 |
8D Social Security and Other Social Organizations | 4 646.00 | 4 646.00 | | 4 646.00 |
8E Income Taxes | 21 724.00 | 21 724.00 | | 21 724.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 500.00 | 3 500.00 | | 3 500.00 |
UT Other financial assets | 2 550.00 | | 2 550.00 | 2 550.00 |
UX Other trade receivables | 20 000.00 | 20 000.00 | | 20 000.00 |
VB VAT | 1 259.00 | 1 259.00 | | 1 259.00 |
VG Loans with a maturity of up to one year at origin | 1 032.00 | 1 032.00 | | 1 032.00 |
VI Group and Associates | 20 386.00 | 20 386.00 | | 20 386.00 |
VM Income taxes | 15 037.00 | 15 037.00 | | 15 037.00 |
VP Miscellaneous | 8 696.00 | 8 696.00 | | 8 696.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 194.00 | 2 194.00 | | 2 194.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 542.00 | 44 992.00 | 2 550.00 | 47 542.00 |
VW VAT | 1 366.00 | 1 366.00 | | 1 366.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 249.00 | 88 249.00 | | 88 249.00 |
