| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 126.00 | 7 471.00 | 655.00 | 8 126.00 |
BH Other financial assets | 854.00 | | 854.00 | 854.00 |
BJ TOTAL (I) | 8 980.00 | 7 471.00 | 1 509.00 | 8 980.00 |
BN Goods in progress | 3 638 737.00 | 235 879.00 | 3 402 858.00 | 3 638 737.00 |
BX Customers and related accounts | 18 617.00 | | 18 617.00 | 18 617.00 |
BZ Other receivables | 9 402.00 | | 9 402.00 | 9 402.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 42 242.00 | | 42 242.00 | 42 242.00 |
CH Prepaid expenses | 152.00 | | 152.00 | 152.00 |
CJ TOTAL (II) | 3 709 164.00 | 235 879.00 | 3 473 286.00 | 3 709 164.00 |
CO Grand total (0 to V) | 3 718 145.00 | 243 350.00 | 3 474 794.00 | 3 718 145.00 |
| |
| 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 |
DG Other reserves | 120 662.00 | 91 071.00 | | 120 662.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 870.00 | 29 235.00 | | 9 870.00 |
DL TOTAL (I) | 141 533.00 | 131 306.00 | | 141 533.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 279 240.00 | 3 290 032.00 | | 3 279 240.00 |
DX Trade payables and related accounts | 5 362.00 | 7 381.00 | | 5 362.00 |
DY Tax and social security liabilities | 48 661.00 | 49 272.00 | | 48 661.00 |
EC TOTAL (IV) | 3 333 262.00 | 3 346 684.00 | | 3 333 262.00 |
EE Grand total (I to V) | 3 474 794.00 | 3 477 991.00 | | 3 474 794.00 |
| |
| 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 | 9 136.00 | | 731.00 | 9 136.00 |
I3 DECREASES Total Financial Fixed Assets | | | 854.00 | |
I4 DECREASES Grand Total | | 887.00 | 8 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | 887.00 | 8 126.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 282.00 | | 731.00 | 8 282.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 854.00 | | | 854.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 841.00 | 517.00 | 887.00 | 7 841.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 841.00 | 517.00 | 887.00 | 7 841.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 235 879.00 | | | 235 879.00 |
7B Total provisions for depreciation | 235 879.00 | | | 235 879.00 |
7C Grand total | 235 879.00 | | | 235 879.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 8 300.00 | 8 300.00 | | 8 300.00 |
8B Suppliers and Related Accounts | 5 362.00 | 5 362.00 | | 5 362.00 |
8E Income Taxes | 2 532.00 | 2 532.00 | | 2 532.00 |
UT Other financial assets | 854.00 | 854.00 | | 854.00 |
UX Other trade receivables | 18 617.00 | 18 617.00 | | 18 617.00 |
VB VAT | 3 587.00 | 3 587.00 | | 3 587.00 |
VI Group and Associates | 3 270 940.00 | 3 270 940.00 | | 3 270 940.00 |
VM Income taxes | 5 815.00 | 5 815.00 | | 5 815.00 |
VQ Other Taxes, Duties, and Similar Debts | 45 807.00 | 45 807.00 | | 45 807.00 |
VS Prepaid expenses | 152.00 | 152.00 | | 152.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 024.00 | 29 024.00 | | 29 024.00 |
VW VAT | 322.00 | 322.00 | | 322.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 333 262.00 | 3 333 262.00 | | 3 333 262.00 |
