| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 778.00 | 1 778.00 | | 1 778.00 |
AT Other tangible assets | 1 681.00 | 1 574.00 | 107.00 | 1 681.00 |
BH Other financial assets | 3 300.00 | | 3 300.00 | 3 300.00 |
BJ TOTAL (I) | 6 758.00 | 3 351.00 | 3 407.00 | 6 758.00 |
BT Goods | | | | |
BV Advances and down payments on orders | 23 179.00 | | 23 179.00 | 23 179.00 |
BX Customers and related accounts | 10 244 212.00 | | 10 244 212.00 | 10 244 212.00 |
BZ Other receivables | 2 069 248.00 | | 2 069 248.00 | 2 069 248.00 |
CF Cash and cash equivalents | 1 103 635.00 | | 1 103 635.00 | 1 103 635.00 |
CJ TOTAL (II) | 13 440 274.00 | | 13 440 274.00 | 13 440 274.00 |
CO Grand total (0 to V) | 13 447 032.00 | 3 351.00 | 13 443 681.00 | 13 447 032.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | -1 039 126.00 | -701 846.00 | | -1 039 126.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -432 831.00 | -337 280.00 | | -432 831.00 |
DL TOTAL (I) | -971 957.00 | -539 126.00 | | -971 957.00 |
DU Loans and Debts from Credit Institutions (3) | 909.00 | 909.00 | | 909.00 |
DV Miscellaneous Loans and Financial Debts (4) | 600 888.00 | 593 880.00 | | 600 888.00 |
DW Advances and down payments received on current orders | 11 821 292.00 | 9 753 021.00 | | 11 821 292.00 |
DX Trade payables and related accounts | 215 915.00 | 491 297.00 | | 215 915.00 |
DY Tax and social security liabilities | 1 772 852.00 | 1 596 605.00 | | 1 772 852.00 |
EA Other liabilities | 3 783.00 | 3 925.00 | | 3 783.00 |
EC TOTAL (IV) | 14 415 638.00 | 12 439 638.00 | | 14 415 638.00 |
EE Grand total (I to V) | 13 443 681.00 | 11 900 512.00 | | 13 443 681.00 |
EG Accrued income and payables due within one year | 14 415 638.00 | 12 439 638.00 | | 14 415 638.00 |
| |
| 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 | 6 058.00 | | 700.00 | 6 058.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 300.00 | |
I4 DECREASES Grand Total | | | 6 758.00 | |
IO DECREASES Total including other intangible assets | | | 1 778.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 681.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 778.00 | | | 1 778.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 681.00 | | | 1 681.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 600.00 | | 700.00 | 2 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 024.00 | 327.00 | | 3 024.00 |
PE DEPRECIATION Total including other intangible assets | 1 778.00 | | | 1 778.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 246.00 | 327.00 | | 1 246.00 |
| |
| 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 | 215 915.00 | 215 915.00 | | 215 915.00 |
8D Social Security and Other Social Organizations | 38 103.00 | 38 103.00 | | 38 103.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 783.00 | 3 783.00 | | 3 783.00 |
UT Other financial assets | 3 300.00 | 3 300.00 | | 3 300.00 |
UX Other trade receivables | 10 244 212.00 | 10 244 212.00 | | 10 244 212.00 |
VB VAT | 1 945 420.00 | 1 945 420.00 | | 1 945 420.00 |
VG Loans with a maturity of up to one year at origin | 909.00 | 909.00 | | 909.00 |
VI Group and Associates | 600 888.00 | 600 888.00 | | 600 888.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 154.00 | 11 154.00 | | 11 154.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 123 828.00 | 123 828.00 | | 123 828.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 316 760.00 | 12 316 760.00 | | 12 316 760.00 |
VW VAT | 1 723 595.00 | 1 723 595.00 | | 1 723 595.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 594 347.00 | 2 594 347.00 | | 2 594 347.00 |
