| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 500.00 | 6 500.00 | | 6 500.00 |
AR Technical installations, industrial equipment and tools | 82 666.00 | 82 666.00 | | 82 666.00 |
AT Other tangible assets | 2 525.00 | 2 525.00 | | 2 525.00 |
BJ TOTAL (I) | 91 691.00 | 91 691.00 | | 91 691.00 |
BL Raw materials, supplies | 22 072.00 | | 22 072.00 | 22 072.00 |
BP Services in progress | 58 902.00 | 15 952.00 | 42 950.00 | 58 902.00 |
BZ Other receivables | 494.00 | | 494.00 | 494.00 |
CF Cash and cash equivalents | 11 980.00 | | 11 980.00 | 11 980.00 |
CJ TOTAL (II) | 93 449.00 | 15 952.00 | 77 497.00 | 93 449.00 |
CO Grand total (0 to V) | 185 140.00 | 107 643.00 | 77 497.00 | 185 140.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 344.00 | | | -2 344.00 |
DL TOTAL (I) | -1 344.00 | | | -1 344.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 771.00 | | | 76 771.00 |
DX Trade payables and related accounts | 1 954.00 | | | 1 954.00 |
DY Tax and social security liabilities | 116.00 | | | 116.00 |
EC TOTAL (IV) | 78 841.00 | | | 78 841.00 |
EE Grand total (I to V) | 77 497.00 | | | 77 497.00 |
EG Accrued income and payables due within one year | 78 841.00 | | | 78 841.00 |
| |
| 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 | 91 691.00 | | | 91 691.00 |
I4 DECREASES Grand Total | | | 91 691.00 | |
IO DECREASES Total including other intangible assets | | | 6 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 85 191.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 500.00 | | | 6 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 85 191.00 | | | 85 191.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 90 897.00 | 794.00 | | 90 897.00 |
PE DEPRECIATION Total including other intangible assets | 6 500.00 | | | 6 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 84 397.00 | 794.00 | | 84 397.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 15 952.00 | | | 15 952.00 |
7B Total provisions for depreciation | 15 952.00 | | | 15 952.00 |
7C Grand total | 15 952.00 | | | 15 952.00 |
| |
| 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 | 1 954.00 | 1 954.00 | | 1 954.00 |
VB VAT | 494.00 | | | 494.00 |
VI Group and Associates | 76 771.00 | 76 771.00 | | 76 771.00 |
VQ Other Taxes, Duties, and Similar Debts | 116.00 | 116.00 | | 116.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 494.00 | 494.00 | | 494.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 841.00 | 78 841.00 | | 78 841.00 |
| |
| 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) | 704.00 | | | 704.00 |
ST Other accounts | 608.00 | | | 608.00 |
YW Business tax | 154.00 | | | 154.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 154.00 | | | 154.00 |
YZ Total deductible VAT on goods and services | 168.00 | | | 168.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 311.00 | | | 1 311.00 |
