| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 26 736.00 | 26 736.00 | | 26 736.00 |
BB Receivables related to investments | 30 000.00 | | 30 000.00 | 30 000.00 |
BJ TOTAL (I) | 64 736.00 | 26 736.00 | 38 000.00 | 64 736.00 |
BN Goods in progress | 112 506.00 | 40 246.00 | 72 260.00 | 112 506.00 |
BR Intermediate and finished products | | | | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 53 014.00 | | 53 014.00 | 53 014.00 |
CF Cash and cash equivalents | 255 097.00 | | 255 097.00 | 255 097.00 |
CJ TOTAL (II) | 420 618.00 | 40 246.00 | 380 372.00 | 420 618.00 |
CO Grand total (0 to V) | 485 354.00 | 66 982.00 | 418 372.00 | 485 354.00 |
CU Other investments | 8 000.00 | | 8 000.00 | 8 000.00 |
| |
| 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 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 196 291.00 | 196 291.00 | | 196 291.00 |
DH Retained earnings | -1 565 854.00 | -1 397 959.00 | | -1 565 854.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 189.00 | -167 895.00 | | -26 189.00 |
DL TOTAL (I) | -894 952.00 | -868 763.00 | | -894 952.00 |
DP Provisions for Risks | 160 000.00 | 160 000.00 | | 160 000.00 |
DR TOTAL (IV) | 160 000.00 | 160 000.00 | | 160 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 790 890.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 542 222.00 | 1 781 661.00 | | 542 222.00 |
DX Trade payables and related accounts | 255 821.00 | 292 872.00 | | 255 821.00 |
DY Tax and social security liabilities | 355 280.00 | 177 850.00 | | 355 280.00 |
EC TOTAL (IV) | 1 153 323.00 | 3 043 273.00 | | 1 153 323.00 |
EE Grand total (I to V) | 418 372.00 | 2 334 510.00 | | 418 372.00 |
EG Accrued income and payables due within one year | 1 153 323.00 | 2 533 390.00 | | 1 153 323.00 |
| |
| 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 | 64 736.00 | | | 64 736.00 |
I3 DECREASES Total Financial Fixed Assets | | | 38 000.00 | |
I4 DECREASES Grand Total | | | 64 736.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 736.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 736.00 | | | 26 736.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 38 000.00 | | | 38 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 736.00 | | | 26 736.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 736.00 | | | 26 736.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 160 000.00 | | | 160 000.00 |
6N Inventories and work in progress | 897 970.00 | | 857 724.00 | 897 970.00 |
7B Total provisions for depreciation | 897 970.00 | | 857 724.00 | 897 970.00 |
7C Grand total | 1 057 970.00 | | 857 724.00 | 1 057 970.00 |
UJ - Exceptional | | | 857 724.00 | |
| |
| 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 | 255 821.00 | 255 821.00 | | 255 821.00 |
8D Social Security and Other Social Organizations | 75 221.00 | 75 221.00 | | 75 221.00 |
UL Receivables related to investments | 30 000.00 | | 30 000.00 | 30 000.00 |
VB VAT | 48 074.00 | 48 074.00 | | 48 074.00 |
VI Group and Associates | 542 222.00 | 542 222.00 | | 542 222.00 |
VK Loans repaid during the year | 789 812.00 | | | 789 812.00 |
VM Income taxes | 3 807.00 | 3 807.00 | | 3 807.00 |
VQ Other Taxes, Duties, and Similar Debts | 47 259.00 | 47 259.00 | | 47 259.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 133.00 | 1 133.00 | | 1 133.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 014.00 | 53 014.00 | 30 000.00 | 83 014.00 |
VW VAT | 232 801.00 | 232 801.00 | | 232 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 153 323.00 | 1 153 323.00 | | 1 153 323.00 |
