| |
| 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 | 3 160.00 | 3 160.00 | | 3 160.00 |
AT Other tangible assets | 28 365.00 | 20 225.00 | 8 140.00 | 28 365.00 |
BH Other financial assets | 239.00 | | 239.00 | 239.00 |
BJ TOTAL (I) | 31 764.00 | 23 385.00 | 8 379.00 | 31 764.00 |
BT Goods | 67 966.00 | | 67 966.00 | 67 966.00 |
BV Advances and down payments on orders | 2 477.00 | | 2 477.00 | 2 477.00 |
BZ Other receivables | 11 256.00 | 2 292.00 | 8 964.00 | 11 256.00 |
CD Marketable securities | 8 600.00 | | 8 600.00 | 8 600.00 |
CF Cash and cash equivalents | 263 848.00 | | 263 848.00 | 263 848.00 |
CH Prepaid expenses | 6 594.00 | | 6 594.00 | 6 594.00 |
CJ TOTAL (II) | 360 740.00 | 2 292.00 | 358 448.00 | 360 740.00 |
CO Grand total (0 to V) | 392 504.00 | 25 677.00 | 366 827.00 | 392 504.00 |
| |
| 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 | 15 305.00 | 15 253.00 | | 15 305.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | | 53.00 | | |
DL TOTAL (I) | 23 690.00 | 23 690.00 | | 23 690.00 |
DU Loans and Debts from Credit Institutions (3) | 100 000.00 | | | 100 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 264.00 | 6 507.00 | | 7 264.00 |
DX Trade payables and related accounts | 64 020.00 | 75 798.00 | | 64 020.00 |
DY Tax and social security liabilities | 132 983.00 | 97 773.00 | | 132 983.00 |
EA Other liabilities | 38 871.00 | 66 413.00 | | 38 871.00 |
EC TOTAL (IV) | 343 137.00 | 246 491.00 | | 343 137.00 |
EE Grand total (I to V) | 366 827.00 | 270 181.00 | | 366 827.00 |
EG Accrued income and payables due within one year | 343 137.00 | 246 491.00 | | 343 137.00 |
| |
| 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 | 31 764.00 | | | 31 764.00 |
I3 DECREASES Total Financial Fixed Assets | | | 239.00 | |
I4 DECREASES Grand Total | | | 31 764.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 525.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 525.00 | | | 31 525.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 239.00 | | | 239.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 333.00 | 5 053.00 | | 18 333.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 333.00 | 5 053.00 | | 18 333.00 |
| |
| 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 | 64 020.00 | 64 020.00 | | 64 020.00 |
8C Staff and Related Accounts | 100 680.00 | 100 680.00 | | 100 680.00 |
8D Social Security and Other Social Organizations | 23 246.00 | 23 246.00 | | 23 246.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 871.00 | 38 871.00 | | 38 871.00 |
VH Loans with a maturity of more than one year at origin | 100 000.00 | 100 000.00 | | 100 000.00 |
VI Group and Associates | 7 264.00 | 7 264.00 | | 7 264.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 228.00 | 1 228.00 | | 1 228.00 |
VW VAT | 7 828.00 | 7 828.00 | | 7 828.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 343 137.00 | 343 137.00 | | 343 137.00 |
