| |
| 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 | 4 881.00 | 2 929.00 | 1 952.00 | 4 881.00 |
AT Other tangible assets | 2 702.00 | 1 521.00 | 1 181.00 | 2 702.00 |
BH Other financial assets | 31 650.00 | | 31 650.00 | 31 650.00 |
BJ TOTAL (I) | 39 233.00 | 4 450.00 | 34 783.00 | 39 233.00 |
BT Goods | 541 225.00 | | 541 225.00 | 541 225.00 |
BX Customers and related accounts | 4 036.00 | 914.00 | 3 122.00 | 4 036.00 |
BZ Other receivables | 132 654.00 | | 132 654.00 | 132 654.00 |
CF Cash and cash equivalents | 744 739.00 | | 744 739.00 | 744 739.00 |
CH Prepaid expenses | 10 557.00 | | 10 557.00 | 10 557.00 |
CJ TOTAL (II) | 1 433 211.00 | 914.00 | 1 432 297.00 | 1 433 211.00 |
CO Grand total (0 to V) | 1 472 443.00 | 5 363.00 | 1 467 080.00 | 1 472 443.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 200 344.00 | 60 260.00 | | 200 344.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 331.00 | 140 084.00 | | 81 331.00 |
DL TOTAL (I) | 314 675.00 | 233 344.00 | | 314 675.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 054.00 | 7 687.00 | | 10 054.00 |
DX Trade payables and related accounts | 816 000.00 | 745 829.00 | | 816 000.00 |
DY Tax and social security liabilities | 297 876.00 | 424 462.00 | | 297 876.00 |
EA Other liabilities | 28 475.00 | 1 273.00 | | 28 475.00 |
EC TOTAL (IV) | 1 152 405.00 | 1 179 252.00 | | 1 152 405.00 |
EE Grand total (I to V) | 1 467 080.00 | 1 412 596.00 | | 1 467 080.00 |
| |
| 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 | 39 233.00 | | | 39 233.00 |
I3 DECREASES Total Financial Fixed Assets | | | 31 650.00 | |
I4 DECREASES Grand Total | | | 39 233.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 583.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 583.00 | | | 7 583.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 31 650.00 | | | 31 650.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 845.00 | 1 605.00 | | 2 845.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 845.00 | 1 605.00 | | 2 845.00 |
| |
| 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 | 816 000.00 | 816 000.00 | | 816 000.00 |
8D Social Security and Other Social Organizations | 297 876.00 | 297 876.00 | | 297 876.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 529.00 | 38 529.00 | | 38 529.00 |
UT Other financial assets | 31 650.00 | | 31 650.00 | 31 650.00 |
UX Other trade receivables | 4 036.00 | 4 036.00 | | 4 036.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 132 654.00 | 132 654.00 | | 132 654.00 |
VS Prepaid expenses | 10 557.00 | 10 557.00 | | 10 557.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 178 897.00 | 147 247.00 | 31 650.00 | 178 897.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 152 405.00 | 1 152 405.00 | | 1 152 405.00 |
