| |
| 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 | 101 464.00 | 82 719.00 | 18 745.00 | 101 464.00 |
AT Other tangible assets | 34 559.00 | 25 427.00 | 9 132.00 | 34 559.00 |
BH Other financial assets | 2 457.00 | | 2 457.00 | 2 457.00 |
BJ TOTAL (I) | 138 482.00 | 108 146.00 | 30 335.00 | 138 482.00 |
BL Raw materials, supplies | 129.00 | | 129.00 | 129.00 |
BV Advances and down payments on orders | 5 575.00 | | 5 575.00 | 5 575.00 |
BX Customers and related accounts | 610.00 | | 610.00 | 610.00 |
BZ Other receivables | 1 757.00 | | 1 757.00 | 1 757.00 |
CF Cash and cash equivalents | 23 375.00 | | 23 375.00 | 23 375.00 |
CH Prepaid expenses | 1 442.00 | | 1 442.00 | 1 442.00 |
CJ TOTAL (II) | 32 891.00 | | 32 891.00 | 32 891.00 |
CO Grand total (0 to V) | 171 373.00 | 108 146.00 | 63 227.00 | 171 373.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -11 163.00 | -13 920.00 | | -11 163.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 872.00 | 2 757.00 | | 4 872.00 |
DL TOTAL (I) | 1 208.00 | -3 663.00 | | 1 208.00 |
DU Loans and Debts from Credit Institutions (3) | 27 142.00 | 38 165.00 | | 27 142.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 780.00 | 18 372.00 | | 17 780.00 |
DX Trade payables and related accounts | 9 479.00 | 9 985.00 | | 9 479.00 |
DY Tax and social security liabilities | 7 597.00 | 9 040.00 | | 7 597.00 |
EA Other liabilities | 18.00 | 18.00 | | 18.00 |
EC TOTAL (IV) | 62 018.00 | 75 582.00 | | 62 018.00 |
EE Grand total (I to V) | 63 227.00 | 71 918.00 | | 63 227.00 |
EG Accrued income and payables due within one year | 29 079.00 | 48 454.00 | | 29 079.00 |
| |
| 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 | 138 474.00 | | 8.00 | 138 474.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 458.00 | |
I4 DECREASES Grand Total | | | 138 482.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 136 024.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 136 024.00 | | | 136 024.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 449.00 | | 8.00 | 2 449.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 99 539.00 | 8 607.00 | | 99 539.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 99 539.00 | 8 607.00 | | 99 539.00 |
| |
| 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 | 9 480.00 | 9 480.00 | | 9 480.00 |
8C Staff and Related Accounts | 3 687.00 | 3 687.00 | | 3 687.00 |
8D Social Security and Other Social Organizations | 755.00 | 755.00 | | 755.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18.00 | 18.00 | | 18.00 |
UT Other financial assets | 2 458.00 | 2 458.00 | | 2 458.00 |
UX Other trade receivables | 611.00 | 611.00 | | 611.00 |
VB VAT | 1 758.00 | 1 758.00 | | 1 758.00 |
VG Loans with a maturity of up to one year at origin | 13.00 | 13.00 | | 13.00 |
VH Loans with a maturity of more than one year at origin | 27 129.00 | 11 189.00 | 15 940.00 | 27 129.00 |
VI Group and Associates | 17 781.00 | 781.00 | 17 000.00 | 17 781.00 |
VJ Loans taken out during the year | 15 000.00 | | | 15 000.00 |
VK Loans repaid during the year | 11 011.00 | | | 11 011.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 362.00 | 1 362.00 | | 1 362.00 |
VS Prepaid expenses | 1 443.00 | 1 443.00 | | 1 443.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 269.00 | 6 269.00 | | 6 269.00 |
VW VAT | 1 793.00 | 1 793.00 | | 1 793.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 019.00 | 29 079.00 | 32 940.00 | 62 019.00 |
