| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 300 000.00 | | 300 000.00 | 300 000.00 |
AP Buildings | 18 542.00 | 6 342.00 | 12 200.00 | 18 542.00 |
AR Technical installations, industrial equipment and tools | 118 933.00 | 118 933.00 | | 118 933.00 |
AT Other tangible assets | 1 298.00 | 1 298.00 | | 1 298.00 |
BJ TOTAL (I) | 438 773.00 | 126 573.00 | 312 200.00 | 438 773.00 |
BZ Other receivables | 74 165.00 | | 74 165.00 | 74 165.00 |
CF Cash and cash equivalents | 118.00 | | 118.00 | 118.00 |
CJ TOTAL (II) | 74 283.00 | | 74 283.00 | 74 283.00 |
CO Grand total (0 to V) | 513 056.00 | 126 573.00 | 386 483.00 | 513 056.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 217 211.00 | 347 418.00 | | 217 211.00 |
DL TOTAL (I) | 226 011.00 | 356 218.00 | | 226 011.00 |
DU Loans and Debts from Credit Institutions (3) | 30 536.00 | 31 987.00 | | 30 536.00 |
DX Trade payables and related accounts | 51 984.00 | 51 275.00 | | 51 984.00 |
DY Tax and social security liabilities | 77 952.00 | 92 713.00 | | 77 952.00 |
EC TOTAL (IV) | 160 471.00 | 175 974.00 | | 160 471.00 |
EE Grand total (I to V) | 386 483.00 | 532 193.00 | | 386 483.00 |
EG Accrued income and payables due within one year | 160 471.00 | 155 354.00 | | 160 471.00 |
| |
| 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 | 438 773.00 | | | 438 773.00 |
I4 DECREASES Grand Total | | | 438 773.00 | |
IO DECREASES Total including other intangible assets | | | 300 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 138 773.00 | |
KD ACQUISITIONS Total including other intangible assets | 300 000.00 | | | 300 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 138 773.00 | | | 138 773.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 122 149.00 | 4 423.00 | | 122 149.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 122 149.00 | 4 423.00 | | 122 149.00 |
| |
| 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 | 51 984.00 | 51 984.00 | | 51 984.00 |
8C Staff and Related Accounts | 17 921.00 | 17 921.00 | | 17 921.00 |
8D Social Security and Other Social Organizations | 45 664.00 | 45 664.00 | | 45 664.00 |
VC Group and associates | 74 165.00 | 74 165.00 | | 74 165.00 |
VG Loans with a maturity of up to one year at origin | 20 582.00 | 20 582.00 | | 20 582.00 |
VH Loans with a maturity of more than one year at origin | 9 953.00 | 9 953.00 | | 9 953.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 367.00 | 14 367.00 | | 14 367.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 165.00 | 74 165.00 | | 74 165.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 471.00 | 160 471.00 | | 160 471.00 |
