| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 750.00 | | 3 750.00 | 3 750.00 |
AF Concessions, Patents and Similar Rights | 3 153.00 | 1 753.00 | 1 400.00 | 3 153.00 |
AR Technical installations, industrial equipment and tools | 35 910.00 | 35 640.00 | 269.00 | 35 910.00 |
AT Other tangible assets | 52 279.00 | 31 195.00 | 21 084.00 | 52 279.00 |
BJ TOTAL (I) | 95 092.00 | 68 589.00 | 26 503.00 | 95 092.00 |
BP Services in progress | 1 700.00 | | 1 700.00 | 1 700.00 |
BT Goods | 36 210.00 | | 36 210.00 | 36 210.00 |
BV Advances and down payments on orders | 59.00 | | 59.00 | 59.00 |
BX Customers and related accounts | 77 799.00 | | 77 799.00 | 77 799.00 |
BZ Other receivables | 17 669.00 | | 17 669.00 | 17 669.00 |
CF Cash and cash equivalents | 30 250.00 | | 30 250.00 | 30 250.00 |
CJ TOTAL (II) | 163 687.00 | | 163 687.00 | 163 687.00 |
CO Grand total (0 to V) | 258 779.00 | 68 589.00 | 190 190.00 | 258 779.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 080.00 | 130 080.00 | | 130 080.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 17 245.00 | 17 245.00 | | 17 245.00 |
DH Retained earnings | -23 099.00 | -47 731.00 | | -23 099.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 458.00 | 23 724.00 | | 30 458.00 |
DL TOTAL (I) | 164 684.00 | 133 319.00 | | 164 684.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 493.00 | 72 612.00 | | 1 493.00 |
DX Trade payables and related accounts | 17 546.00 | 6 892.00 | | 17 546.00 |
DY Tax and social security liabilities | 6 467.00 | 3 877.00 | | 6 467.00 |
EC TOTAL (IV) | 25 506.00 | 83 382.00 | | 25 506.00 |
EE Grand total (I to V) | 190 190.00 | 216 700.00 | | 190 190.00 |
EG Accrued income and payables due within one year | 25 506.00 | 83 382.00 | | 25 506.00 |
| |
| 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 | 69 292.00 | | 25 800.00 | 69 292.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 750.00 | | | 3 750.00 |
I4 DECREASES Grand Total | | | 95 092.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 750.00 | |
IO DECREASES Total including other intangible assets | | | 3 153.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 88 189.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 753.00 | | 1 400.00 | 1 753.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 63 789.00 | | 24 400.00 | 63 789.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 273.00 | 3 316.00 | | 65 273.00 |
PE DEPRECIATION Total including other intangible assets | 1 753.00 | | | 1 753.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 63 520.00 | 3 316.00 | | 63 520.00 |
| |
| 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 | 17 546.00 | 17 546.00 | | 17 546.00 |
8C Staff and Related Accounts | 2 846.00 | 2 846.00 | | 2 846.00 |
8D Social Security and Other Social Organizations | 3 541.00 | 3 541.00 | | 3 541.00 |
UX Other trade receivables | 77 799.00 | 77 799.00 | | 77 799.00 |
VB VAT | 2 141.00 | 2 141.00 | | 2 141.00 |
VI Group and Associates | 1 493.00 | 1 493.00 | | 1 493.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 527.00 | 15 527.00 | | 15 527.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 468.00 | 95 468.00 | | 95 468.00 |
VW VAT | 80.00 | 80.00 | | 80.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 506.00 | 25 506.00 | | 25 506.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 740.00 | 1 607.00 | | 2 740.00 |
ST Other accounts | 23 446.00 | 26 274.00 | | 23 446.00 |
XQ Rental, rental and co-ownership charges | 12 888.00 | 2 904.00 | | 12 888.00 |
YT Subcontracting | 35 759.00 | 48 649.00 | | 35 759.00 |
YW Business tax | 1 548.00 | 1 600.00 | | 1 548.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 548.00 | 1 600.00 | | 1 548.00 |
YY Amount of VAT collected | 63 759.00 | 48 714.00 | | 63 759.00 |
YZ Total deductible VAT on goods and services | 33 228.00 | 38 424.00 | | 33 228.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 74 833.00 | 79 434.00 | | 74 833.00 |
