| |
| 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 | 37 649.00 | 37 649.00 | | 37 649.00 |
AT Other tangible assets | 47 379.00 | 46 737.00 | 643.00 | 47 379.00 |
BH Other financial assets | 299.00 | | 299.00 | 299.00 |
BJ TOTAL (I) | 85 343.00 | 84 386.00 | 957.00 | 85 343.00 |
BL Raw materials, supplies | 1 860.00 | | 1 860.00 | 1 860.00 |
BX Customers and related accounts | 74 944.00 | | 74 944.00 | 74 944.00 |
BZ Other receivables | 4 170.00 | | 4 170.00 | 4 170.00 |
CF Cash and cash equivalents | 47 906.00 | | 47 906.00 | 47 906.00 |
CH Prepaid expenses | 1 355.00 | | 1 355.00 | 1 355.00 |
CJ TOTAL (II) | 130 235.00 | | 130 235.00 | 130 235.00 |
CO Grand total (0 to V) | 215 578.00 | 84 386.00 | 131 192.00 | 215 578.00 |
CP Shares due in less than one year | 299.00 | | | 299.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 167 145.00 | 167 145.00 | | 167 145.00 |
DH Retained earnings | 1 288.00 | -71 587.00 | | 1 288.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -86 439.00 | 72 875.00 | | -86 439.00 |
DL TOTAL (I) | 90 794.00 | 177 233.00 | | 90 794.00 |
DU Loans and Debts from Credit Institutions (3) | 8 348.00 | 11 299.00 | | 8 348.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 090.00 | 8 114.00 | | 6 090.00 |
DX Trade payables and related accounts | 9 874.00 | 4 224.00 | | 9 874.00 |
DY Tax and social security liabilities | 14 354.00 | 23 625.00 | | 14 354.00 |
EA Other liabilities | 1 733.00 | 1 733.00 | | 1 733.00 |
EC TOTAL (IV) | 40 398.00 | 48 995.00 | | 40 398.00 |
EE Grand total (I to V) | 131 192.00 | 226 228.00 | | 131 192.00 |
EG Accrued income and payables due within one year | 40 398.00 | 48 995.00 | | 40 398.00 |
| |
| 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 | 85 343.00 | | | 85 343.00 |
I3 DECREASES Total Financial Fixed Assets | | | 315.00 | |
I4 DECREASES Grand Total | | | 85 343.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 85 029.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 85 029.00 | | | 85 029.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 315.00 | | | 315.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 84 166.00 | 220.00 | | 84 166.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 84 166.00 | 220.00 | | 84 166.00 |
| |
| 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 | 9 874.00 | 9 874.00 | | 9 874.00 |
8D Social Security and Other Social Organizations | 10 369.00 | 10 369.00 | | 10 369.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 733.00 | 1 733.00 | | 1 733.00 |
UT Other financial assets | 299.00 | 299.00 | | 299.00 |
UX Other trade receivables | 74 944.00 | 74 944.00 | | 74 944.00 |
VB VAT | 4 070.00 | 4 070.00 | | 4 070.00 |
VH Loans with a maturity of more than one year at origin | 8 348.00 | 8 348.00 | | 8 348.00 |
VI Group and Associates | 6 090.00 | 6 090.00 | | 6 090.00 |
VK Loans repaid during the year | 2 951.00 | | | 2 951.00 |
VQ Other Taxes, Duties, and Similar Debts | 838.00 | 838.00 | | 838.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VS Prepaid expenses | 1 355.00 | 1 355.00 | | 1 355.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 768.00 | 80 768.00 | | 80 768.00 |
VW VAT | 3 147.00 | 3 147.00 | | 3 147.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 398.00 | 40 398.00 | | 40 398.00 |
