| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 15 245.00 | | 15 245.00 | 15 245.00 |
014 Intangible Assets - Other | 6 094.00 | 6 094.00 | | 6 094.00 |
028 Tangible Assets | 322 902.00 | 308 184.00 | 14 719.00 | 322 902.00 |
040 Financial Assets | 11 579.00 | | 11 579.00 | 11 579.00 |
044 Total Fixed Assets | 355 820.00 | 314 278.00 | 41 543.00 | 355 820.00 |
050 Raw materials, supplies, in progress | 74 570.00 | | 74 570.00 | 74 570.00 |
060 Merchandise inventory | 198 170.00 | | 198 170.00 | 198 170.00 |
068 Receivables – Trade and related accounts | 12 580.00 | | 12 580.00 | 12 580.00 |
072 Receivables – Other | 4 293.00 | | 4 293.00 | 4 293.00 |
084 Cash | 113 010.00 | | 113 010.00 | 113 010.00 |
092 Prepaid expenses | 3 318.00 | | 3 318.00 | 3 318.00 |
096 Total Current Assets + Prepaid Expenses | 405 941.00 | | 405 941.00 | 405 941.00 |
110 Total Assets | 761 761.00 | 314 278.00 | 447 484.00 | 761 761.00 |
120 Share or Individual Capital | | | 80 000.00 | |
126 Legal Reserve | | | 8 000.00 | |
132 Other Reserves | | | 161 974.00 | |
136 Profit for the Year | | | -32 032.00 | |
142 Total Equity - Total I | | | 217 942.00 | |
156 Loans and similar debts | | | 80 000.00 | |
166 Suppliers and related accounts | | | 47 522.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 66 834.00 | | |
172 Other debts | | | 102 020.00 | |
176 Total debts | | | 229 542.00 | |
180 Liabilities Total | | | 447 484.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 2 466.00 | |
193 Of which financial assets due in less than one year | | | 7 125.00 | |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
462 INCREASES Tangible Assets – Transportation Equipment | 2 390.00 | | | 2 390.00 |
482 INCREASES Financial Assets | 76.00 | | | 76.00 |
490 Total Fixed Assets (Gross Value) | 398 086.00 | | | 398 086.00 |
492 Total Fixed Assets (Increases) | 2 466.00 | | | 2 466.00 |
494 Total Fixed Assets (Decreases) | 44 732.00 | | | 44 732.00 |
582 Total Capital Gains, Capital Losses (Residual Value) | 3 548.00 | | | 3 548.00 |
596 Total Fixed Assets – Depreciation – Capital Gains, Capital Losses (Short Term) | -3 548.00 | | | -3 548.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 125 072.00 | | | 125 072.00 |
378 Amount of deductible VAT on goods and services | 58 042.00 | | | 58 042.00 |