| |
| 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 | 5 542.00 | 5 542.00 | | 5 542.00 |
AT Other tangible assets | 18 095.00 | 3 130.00 | 14 964.00 | 18 095.00 |
BJ TOTAL (I) | 23 637.00 | 8 673.00 | 14 964.00 | 23 637.00 |
BV Advances and down payments on orders | 1 000.00 | | 1 000.00 | 1 000.00 |
BX Customers and related accounts | 1 164.00 | | 1 164.00 | 1 164.00 |
BZ Other receivables | 569.00 | | 569.00 | 569.00 |
CF Cash and cash equivalents | 18 535.00 | | 18 535.00 | 18 535.00 |
CH Prepaid expenses | 2 199.00 | | 2 199.00 | 2 199.00 |
CJ TOTAL (II) | 23 468.00 | | 23 468.00 | 23 468.00 |
CO Grand total (0 to V) | 47 106.00 | 8 673.00 | 38 433.00 | 47 106.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 338.00 | 338.00 | | 338.00 |
DG Other reserves | 16 643.00 | 16 643.00 | | 16 643.00 |
DH Retained earnings | -7 542.00 | 13 765.00 | | -7 542.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 662.00 | -21 308.00 | | -2 662.00 |
DL TOTAL (I) | 12 777.00 | 15 440.00 | | 12 777.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 685.00 | 15 280.00 | | 17 685.00 |
DW Advances and down payments received on current orders | 4 389.00 | | | 4 389.00 |
DX Trade payables and related accounts | 2 451.00 | 921.00 | | 2 451.00 |
DY Tax and social security liabilities | 1 129.00 | 2 192.00 | | 1 129.00 |
EC TOTAL (IV) | 25 655.00 | 18 395.00 | | 25 655.00 |
EE Grand total (I to V) | 38 433.00 | 33 835.00 | | 38 433.00 |
EG Accrued income and payables due within one year | 16 877.00 | 18 395.00 | | 16 877.00 |
| |
| 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 | 23 387.00 | | 17 295.00 | 23 387.00 |
I4 DECREASES Grand Total | | 17 045.00 | 23 637.00 | |
IY DECREASES Total Tangible Fixed Assets | | 17 045.00 | 23 637.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 387.00 | | 17 295.00 | 23 387.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 995.00 | 3 517.00 | 3 839.00 | 8 995.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 995.00 | 3 517.00 | 3 839.00 | 8 995.00 |
| |
| 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 | 2 452.00 | 2 452.00 | | 2 452.00 |
8C Staff and Related Accounts | 791.00 | 791.00 | | 791.00 |
UX Other trade receivables | 1 164.00 | 1 164.00 | | 1 164.00 |
VB VAT | 569.00 | 569.00 | | 569.00 |
VI Group and Associates | 17 686.00 | 17 686.00 | | 17 686.00 |
VQ Other Taxes, Duties, and Similar Debts | 157.00 | 157.00 | | 157.00 |
VS Prepaid expenses | 2 199.00 | 2 199.00 | | 2 199.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 933.00 | 3 933.00 | | 3 933.00 |
VW VAT | 181.00 | 181.00 | | 181.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 266.00 | 21 266.00 | | 21 266.00 |
