| |
| 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 | | | 6 796.00 | |
AT Other tangible assets | | | 136 044.00 | |
BJ TOTAL (I) | | | 142 841.00 | |
BL Raw materials, supplies | | | 105 031.00 | |
BV Advances and down payments on orders | | | 3 685.00 | |
BX Customers and related accounts | | | 597 193.00 | |
BZ Other receivables | | | 126 983.00 | |
CF Cash and cash equivalents | | | 285 422.00 | |
CH Prepaid expenses | | | 3 115.00 | |
CJ TOTAL (II) | | | 1 121 431.00 | |
CO Grand total (0 to V) | | | 1 264 272.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 616 411.00 | 255 450.00 | | 616 411.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 186 788.00 | 360 961.00 | | 186 788.00 |
DL TOTAL (I) | 814 200.00 | 627 412.00 | | 814 200.00 |
DU Loans and Debts from Credit Institutions (3) | 62 226.00 | 100 430.00 | | 62 226.00 |
DV Miscellaneous Loans and Financial Debts (4) | 208.00 | 60 163.00 | | 208.00 |
DW Advances and down payments received on current orders | 180.00 | | | 180.00 |
DX Trade payables and related accounts | 226 559.00 | 300 623.00 | | 226 559.00 |
DY Tax and social security liabilities | 160 897.00 | 266 179.00 | | 160 897.00 |
EB Prepaid income (2) | | 69 401.00 | | |
EC TOTAL (IV) | 450 072.00 | 796 795.00 | | 450 072.00 |
EE Grand total (I to V) | 1 264 272.00 | 1 424 207.00 | | 1 264 272.00 |
EG Accrued income and payables due within one year | 419 140.00 | 734 603.00 | | 419 140.00 |
| |
| 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 | 373 236.00 | | 16 545.00 | 373 236.00 |
I4 DECREASES Grand Total | | 6 223.00 | 383 559.00 | |
IO DECREASES Total including other intangible assets | | | 1 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 223.00 | 382 559.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 000.00 | | | 1 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 372 236.00 | | 16 545.00 | 372 236.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 195 383.00 | 51 558.00 | 6 223.00 | 195 383.00 |
PE DEPRECIATION Total including other intangible assets | 1 000.00 | | | 1 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 194 383.00 | 51 558.00 | 6 223.00 | 194 383.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 62 226.00 | 31 474.00 | 30 751.00 | 62 226.00 |
8B Suppliers and Related Accounts | 226 559.00 | 226 559.00 | | 226 559.00 |
8K Other liabilities (including liabilities related to repo transactions) | 161 106.00 | 161 106.00 | | 161 106.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 724 176.00 | 724 176.00 | | 724 176.00 |
VS Prepaid expenses | 3 115.00 | 3 115.00 | | 3 115.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 727 292.00 | 727 292.00 | | 727 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 449 892.00 | 419 140.00 | 30 751.00 | 449 892.00 |
