| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 14 838.00 | 14 838.00 | | 14 838.00 |
AH Goodwill | 76 700.00 | | 76 700.00 | 76 700.00 |
AR Technical installations, industrial equipment and tools | 66 886.00 | 66 549.00 | 336.00 | 66 886.00 |
AT Other tangible assets | 77 439.00 | 74 646.00 | 2 792.00 | 77 439.00 |
BH Other financial assets | 3 144.00 | | 3 144.00 | 3 144.00 |
BJ TOTAL (I) | 239 008.00 | 156 035.00 | 82 973.00 | 239 008.00 |
BT Goods | 1 345.00 | | 1 345.00 | 1 345.00 |
BV Advances and down payments on orders | 21 679.00 | | 21 679.00 | 21 679.00 |
BX Customers and related accounts | 644.00 | | 644.00 | 644.00 |
BZ Other receivables | 2 413.00 | | 2 413.00 | 2 413.00 |
CF Cash and cash equivalents | 44 885.00 | | 44 885.00 | 44 885.00 |
CJ TOTAL (II) | 70 969.00 | | 70 969.00 | 70 969.00 |
CO Grand total (0 to V) | 309 978.00 | 156 035.00 | 153 943.00 | 309 978.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DH Retained earnings | 34 088.00 | | | 34 088.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 687.00 | | | 15 687.00 |
DL TOTAL (I) | 55 276.00 | | | 55 276.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 064.00 | | | 71 064.00 |
DX Trade payables and related accounts | 7 017.00 | | | 7 017.00 |
DY Tax and social security liabilities | 20 584.00 | | | 20 584.00 |
EC TOTAL (IV) | 98 666.00 | | | 98 666.00 |
EE Grand total (I to V) | 153 943.00 | | | 153 943.00 |
EG Accrued income and payables due within one year | 98 666.00 | | | 98 666.00 |
| |
| 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 | 239 008.00 | | | 239 008.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 14 838.00 | | | 14 838.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 144.00 | |
I4 DECREASES Grand Total | | | 239 008.00 | |
IN DECREASES Start-up, development, or research expenses | | | 14 838.00 | |
IO DECREASES Total including other intangible assets | | | 76 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 144 325.00 | |
KD ACQUISITIONS Total including other intangible assets | 76 700.00 | | | 76 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 144 325.00 | | | 144 325.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 144.00 | | | 3 144.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 152 610.00 | 3 424.00 | | 152 610.00 |
CY DEPRECIATION Start-up, development, or research expenses | 14 838.00 | | | 14 838.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 137 772.00 | 3 424.00 | | 137 772.00 |
| |
| 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 | 7 017.00 | 7 017.00 | | 7 017.00 |
8C Staff and Related Accounts | 5 805.00 | 5 805.00 | | 5 805.00 |
8D Social Security and Other Social Organizations | 14 616.00 | 14 616.00 | | 14 616.00 |
UT Other financial assets | 3 144.00 | | 3 144.00 | 3 144.00 |
UX Other trade receivables | 644.00 | 644.00 | | 644.00 |
UY Staff and related accounts | 15.00 | 15.00 | | 15.00 |
VB VAT | 2 353.00 | 2 353.00 | | 2 353.00 |
VI Group and Associates | 71 064.00 | 71 064.00 | | 71 064.00 |
VQ Other Taxes, Duties, and Similar Debts | 65.00 | 65.00 | | 65.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 44.00 | 44.00 | | 44.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 203.00 | 3 058.00 | 3 144.00 | 6 203.00 |
VW VAT | 97.00 | 97.00 | | 97.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 666.00 | 98 666.00 | | 98 666.00 |
