| |
| 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 | 3 209.00 | 2 939.00 | 270.00 | 3 209.00 |
AT Other tangible assets | 22 856.00 | 16 202.00 | 6 654.00 | 22 856.00 |
BH Other financial assets | 2 932.00 | | 2 932.00 | 2 932.00 |
BJ TOTAL (I) | 28 997.00 | 19 141.00 | 9 856.00 | 28 997.00 |
BV Advances and down payments on orders | 2 000.00 | | 2 000.00 | 2 000.00 |
BX Customers and related accounts | 396 866.00 | 18 284.00 | 378 582.00 | 396 866.00 |
BZ Other receivables | 58 202.00 | | 58 202.00 | 58 202.00 |
CF Cash and cash equivalents | 1 066 026.00 | | 1 066 026.00 | 1 066 026.00 |
CH Prepaid expenses | 8 176.00 | | 8 176.00 | 8 176.00 |
CJ TOTAL (II) | 1 531 270.00 | 18 284.00 | 1 512 986.00 | 1 531 270.00 |
CO Grand total (0 to V) | 1 560 267.00 | 37 425.00 | 1 522 841.00 | 1 560 267.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DE Statutory or contractual reserves | 593 100.00 | 593 100.00 | | 593 100.00 |
DH Retained earnings | 459 687.00 | 169 140.00 | | 459 687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 148 520.00 | 290 547.00 | | 148 520.00 |
DL TOTAL (I) | 1 212 307.00 | 1 063 787.00 | | 1 212 307.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 532.00 | 6 439.00 | | 6 532.00 |
DX Trade payables and related accounts | 159 744.00 | 219 556.00 | | 159 744.00 |
DY Tax and social security liabilities | 139 651.00 | 235 657.00 | | 139 651.00 |
EA Other liabilities | 4 608.00 | 8 419.00 | | 4 608.00 |
EC TOTAL (IV) | 310 535.00 | 470 070.00 | | 310 535.00 |
EE Grand total (I to V) | 1 522 841.00 | 1 533 857.00 | | 1 522 841.00 |
EG Accrued income and payables due within one year | 310 535.00 | 470 070.00 | | 310 535.00 |
| |
| 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 | 22 696.00 | | 6 301.00 | 22 696.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 932.00 | |
I4 DECREASES Grand Total | | | 28 997.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 065.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 589.00 | | 5 476.00 | 20 589.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 107.00 | | 825.00 | 2 107.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 739.00 | 1 403.00 | | 17 739.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 739.00 | 1 403.00 | | 17 739.00 |
| |
| 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 | 159 744.00 | 159 744.00 | | 159 744.00 |
8D Social Security and Other Social Organizations | 139 651.00 | 139 651.00 | | 139 651.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 608.00 | 4 608.00 | | 4 608.00 |
UT Other financial assets | 2 932.00 | | 2 932.00 | 2 932.00 |
UX Other trade receivables | 396 866.00 | 396 866.00 | | 396 866.00 |
VI Group and Associates | 6 532.00 | 6 532.00 | | 6 532.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 58 202.00 | 58 202.00 | | 58 202.00 |
VS Prepaid expenses | 8 176.00 | 8 176.00 | | 8 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 466 176.00 | 463 244.00 | 2 932.00 | 466 176.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 310 535.00 | 310 535.00 | | 310 535.00 |
