| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 112 782.00 | 110 915.00 | 1 867.00 | 112 782.00 |
AR Technical installations, industrial equipment and tools | 3 700.00 | 3 700.00 | | 3 700.00 |
AT Other tangible assets | 79 915.00 | 42 439.00 | 37 476.00 | 79 915.00 |
BH Other financial assets | 11 245.00 | | 11 245.00 | 11 245.00 |
BJ TOTAL (I) | 261 142.00 | 210 555.00 | 50 587.00 | 261 142.00 |
BT Goods | 61 757.00 | | 61 757.00 | 61 757.00 |
BZ Other receivables | 158 340.00 | | 158 340.00 | 158 340.00 |
CF Cash and cash equivalents | 25 394.00 | | 25 394.00 | 25 394.00 |
CH Prepaid expenses | 1 668.00 | | 1 668.00 | 1 668.00 |
CJ TOTAL (II) | 247 159.00 | | 247 159.00 | 247 159.00 |
CO Grand total (0 to V) | 508 300.00 | 210 555.00 | 297 746.00 | 508 300.00 |
CX Development or Research and Development Expenses | 53 500.00 | 53 500.00 | | 53 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DH Retained earnings | -201 848.00 | | | -201 848.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 145.00 | | | 9 145.00 |
DL TOTAL (I) | -184 703.00 | | | -184 703.00 |
DV Miscellaneous Loans and Financial Debts (4) | 236 646.00 | | | 236 646.00 |
DX Trade payables and related accounts | 99 476.00 | | | 99 476.00 |
DY Tax and social security liabilities | 19 124.00 | | | 19 124.00 |
EA Other liabilities | 127 202.00 | | | 127 202.00 |
EC TOTAL (IV) | 482 449.00 | | | 482 449.00 |
EE Grand total (I to V) | 297 746.00 | | | 297 746.00 |
EG Accrued income and payables due within one year | 482 449.00 | | | 482 449.00 |
| |
| 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 | 262 058.00 | | 3 600.00 | 262 058.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 53 500.00 | | | 53 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 245.00 | |
I4 DECREASES Grand Total | | 4 516.00 | 261 142.00 | |
IN DECREASES Start-up, development, or research expenses | | | 53 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 516.00 | 196 397.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 197 313.00 | | 3 600.00 | 197 313.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 245.00 | | | 11 245.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 203 210.00 | 11 442.00 | 4 098.00 | 203 210.00 |
CY DEPRECIATION Start-up, development, or research expenses | 53 500.00 | | | 53 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 149 710.00 | 11 442.00 | 4 098.00 | 149 710.00 |
| |
| 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 | 99 476.00 | 99 476.00 | | 99 476.00 |
8C Staff and Related Accounts | 7 328.00 | 7 328.00 | | 7 328.00 |
8D Social Security and Other Social Organizations | 5 532.00 | 5 532.00 | | 5 532.00 |
8K Other liabilities (including liabilities related to repo transactions) | 127 202.00 | 127 202.00 | | 127 202.00 |
UT Other financial assets | 11 245.00 | 11 245.00 | | 11 245.00 |
UY Staff and related accounts | 58.00 | 58.00 | | 58.00 |
VB VAT | 17 898.00 | 17 898.00 | | 17 898.00 |
VI Group and Associates | 236 646.00 | 236 646.00 | | 236 646.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 464.00 | 5 464.00 | | 5 464.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 140 384.00 | 140 384.00 | | 140 384.00 |
VS Prepaid expenses | 1 668.00 | 1 668.00 | | 1 668.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 252.00 | 171 252.00 | | 171 252.00 |
VW VAT | 800.00 | 800.00 | | 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 482 449.00 | 482 449.00 | | 482 449.00 |
