| |
| 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 | 3 000.00 | | 3 000.00 | 3 000.00 |
AT Other tangible assets | 38 017.00 | 38 017.00 | | 38 017.00 |
BH Other financial assets | 23 875.00 | | 23 875.00 | 23 875.00 |
BJ TOTAL (I) | 61 912.00 | 38 017.00 | 23 895.00 | 61 912.00 |
BV Advances and down payments on orders | 758.00 | | 758.00 | 758.00 |
BX Customers and related accounts | 456 841.00 | | 456 841.00 | 456 841.00 |
BZ Other receivables | 429 238.00 | | 429 238.00 | 429 238.00 |
CF Cash and cash equivalents | 270 500.00 | | 270 500.00 | 270 500.00 |
CH Prepaid expenses | 3 200.00 | | 3 200.00 | 3 200.00 |
CJ TOTAL (II) | 1 160 538.00 | | 1 160 538.00 | 1 160 538.00 |
CO Grand total (0 to V) | 1 222 451.00 | 38 017.00 | 1 184 433.00 | 1 222 451.00 |
CS Evaluated investments - equity method | 20.00 | | 20.00 | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 9 970.00 | 9 970.00 | | 9 970.00 |
DH Retained earnings | 104 029.00 | 92 631.00 | | 104 029.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -42 117.00 | 11 398.00 | | -42 117.00 |
DL TOTAL (I) | 88 381.00 | 130 499.00 | | 88 381.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 371.00 | 11 147.00 | | 8 371.00 |
DX Trade payables and related accounts | 934 564.00 | 239 689.00 | | 934 564.00 |
DY Tax and social security liabilities | 151 712.00 | 126 816.00 | | 151 712.00 |
EA Other liabilities | 1 403.00 | 2 134.00 | | 1 403.00 |
EB Prepaid income (2) | | 112.00 | | |
EC TOTAL (IV) | 1 096 051.00 | 379 900.00 | | 1 096 051.00 |
EE Grand total (I to V) | 1 184 433.00 | 510 399.00 | | 1 184 433.00 |
EG Accrued income and payables due within one year | 1 096 031.00 | 379 900.00 | | 1 096 031.00 |
EI Including equity loans | 3 578.00 | | | 3 578.00 |
| |
| 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 | 61 913.00 | | | 61 913.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 895.00 | |
I4 DECREASES Grand Total | | | 61 913.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 018.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 018.00 | | | 38 018.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 895.00 | | | 23 895.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 018.00 | | | 38 018.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 018.00 | | | 38 018.00 |
| |
| 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 | 934 564.00 | 934 564.00 | | 934 564.00 |
8C Staff and Related Accounts | 34 928.00 | 34 928.00 | | 34 928.00 |
8D Social Security and Other Social Organizations | 22 401.00 | 22 401.00 | | 22 401.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 404.00 | 1 404.00 | | 1 404.00 |
UT Other financial assets | 23 875.00 | | 23 875.00 | 23 875.00 |
UX Other trade receivables | 456 812.00 | 456 812.00 | | 456 812.00 |
UY Staff and related accounts | 572.00 | 572.00 | | 572.00 |
VA Doubtful or disputed receivables | 30.00 | 30.00 | | 30.00 |
VB VAT | 169 565.00 | 169 565.00 | | 169 565.00 |
VI Group and Associates | 8 372.00 | 8 372.00 | | 8 372.00 |
VQ Other Taxes, Duties, and Similar Debts | 988.00 | 988.00 | | 988.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 259 102.00 | 259 102.00 | | 259 102.00 |
VS Prepaid expenses | 3 200.00 | 3 200.00 | | 3 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 913 155.00 | 889 280.00 | 23 875.00 | 913 155.00 |
VW VAT | 93 396.00 | 93 396.00 | | 93 396.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 096 052.00 | 1 096 052.00 | | 1 096 052.00 |
