| |
| 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 | 2 860.00 | 1 780.00 | 1 080.00 | 2 860.00 |
AT Other tangible assets | 2 623.00 | 1 697.00 | 926.00 | 2 623.00 |
BH Other financial assets | 640.00 | | 640.00 | 640.00 |
BJ TOTAL (I) | 6 123.00 | 3 477.00 | 2 646.00 | 6 123.00 |
BX Customers and related accounts | 7 611.00 | | 7 611.00 | 7 611.00 |
BZ Other receivables | 1 761.00 | | 1 761.00 | 1 761.00 |
CF Cash and cash equivalents | 4 262.00 | | 4 262.00 | 4 262.00 |
CH Prepaid expenses | 45.00 | | 45.00 | 45.00 |
CJ TOTAL (II) | 13 679.00 | | 13 679.00 | 13 679.00 |
CO Grand total (0 to V) | 19 802.00 | 3 477.00 | 16 325.00 | 19 802.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 500.00 | 21 500.00 | | 21 500.00 |
DH Retained earnings | -7 234.00 | -15 137.00 | | -7 234.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 917.00 | 7 902.00 | | -2 917.00 |
DL TOTAL (I) | 11 349.00 | 14 266.00 | | 11 349.00 |
DV Miscellaneous Loans and Financial Debts (4) | 941.00 | 1 244.00 | | 941.00 |
DW Advances and down payments received on current orders | 1 318.00 | 1 318.00 | | 1 318.00 |
DX Trade payables and related accounts | 1 541.00 | 2 892.00 | | 1 541.00 |
DY Tax and social security liabilities | 1 175.00 | 3 993.00 | | 1 175.00 |
EC TOTAL (IV) | 4 976.00 | 9 448.00 | | 4 976.00 |
EE Grand total (I to V) | 16 325.00 | 23 714.00 | | 16 325.00 |
| |
| 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 | 6 123.00 | | | 6 123.00 |
I3 DECREASES Total Financial Fixed Assets | | | 640.00 | |
I4 DECREASES Grand Total | | | 6 123.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 483.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 483.00 | | | 5 483.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 640.00 | | | 640.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 726.00 | 751.00 | | 2 726.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 726.00 | 751.00 | | 2 726.00 |
| |
| 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 | 1 541.00 | 1 541.00 | | 1 541.00 |
UT Other financial assets | 640.00 | 640.00 | | 640.00 |
UX Other trade receivables | 7 611.00 | 7 611.00 | | 7 611.00 |
VB VAT | 1 111.00 | 1 111.00 | | 1 111.00 |
VI Group and Associates | 941.00 | 941.00 | | 941.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 650.00 | 650.00 | | 650.00 |
VS Prepaid expenses | 45.00 | 45.00 | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 057.00 | 10 057.00 | | 10 057.00 |
VW VAT | 1 175.00 | 1 175.00 | | 1 175.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 657.00 | 3 657.00 | | 3 657.00 |
