| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 793.00 | 1 793.00 | | 1 793.00 |
AH Goodwill | 16 209.00 | | 16 209.00 | 16 209.00 |
AR Technical installations, industrial equipment and tools | 5 491.00 | 5 172.00 | 319.00 | 5 491.00 |
AT Other tangible assets | 284.00 | 284.00 | | 284.00 |
BJ TOTAL (I) | 23 777.00 | 7 248.00 | 16 528.00 | 23 777.00 |
BL Raw materials, supplies | 751.00 | | 751.00 | 751.00 |
BT Goods | 94.00 | | 94.00 | 94.00 |
BZ Other receivables | 592.00 | | 592.00 | 592.00 |
CF Cash and cash equivalents | 3 464.00 | | 3 464.00 | 3 464.00 |
CH Prepaid expenses | 232.00 | | 232.00 | 232.00 |
CJ TOTAL (II) | 5 133.00 | | 5 133.00 | 5 133.00 |
CO Grand total (0 to V) | 28 909.00 | 7 248.00 | 21 661.00 | 28 909.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 18 161.00 | 12 553.00 | | 18 161.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -880.00 | 5 608.00 | | -880.00 |
DL TOTAL (I) | 18 381.00 | 19 261.00 | | 18 381.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 076.00 | 1 685.00 | | 1 076.00 |
DX Trade payables and related accounts | 255.00 | 446.00 | | 255.00 |
DY Tax and social security liabilities | 1 615.00 | 2 884.00 | | 1 615.00 |
EA Other liabilities | 334.00 | | | 334.00 |
EC TOTAL (IV) | 3 280.00 | 5 015.00 | | 3 280.00 |
EE Grand total (I to V) | 21 661.00 | 24 276.00 | | 21 661.00 |
EG Accrued income and payables due within one year | 3 280.00 | 5 015.00 | | 3 280.00 |
| |
| 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 | 23 777.00 | | | 23 777.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 793.00 | | | 1 793.00 |
I4 DECREASES Grand Total | | | 23 777.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 793.00 | |
IO DECREASES Total including other intangible assets | | | 16 209.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 775.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 209.00 | | | 16 209.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 775.00 | | | 5 775.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 172.00 | 76.00 | | 7 172.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 793.00 | | | 1 793.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 380.00 | 76.00 | | 5 380.00 |
| |
| 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 | 255.00 | 255.00 | | 255.00 |
8D Social Security and Other Social Organizations | 782.00 | 782.00 | | 782.00 |
8K Other liabilities (including liabilities related to repo transactions) | 334.00 | 334.00 | | 334.00 |
VI Group and Associates | 1 076.00 | 1 076.00 | | 1 076.00 |
VQ Other Taxes, Duties, and Similar Debts | 474.00 | 474.00 | | 474.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 592.00 | 592.00 | | 592.00 |
VS Prepaid expenses | 232.00 | 232.00 | | 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 824.00 | 824.00 | | 824.00 |
VW VAT | 359.00 | 359.00 | | 359.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 280.00 | 3 280.00 | | 3 280.00 |
