| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 996.00 | 10 996.00 | | 10 996.00 |
AH Goodwill | 180 000.00 | | 180 000.00 | 180 000.00 |
AR Technical installations, industrial equipment and tools | 83 998.00 | 66 804.00 | 17 194.00 | 83 998.00 |
AT Other tangible assets | 46 513.00 | 38 899.00 | 7 615.00 | 46 513.00 |
BH Other financial assets | 2 700.00 | | 2 700.00 | 2 700.00 |
BJ TOTAL (I) | 324 208.00 | 116 699.00 | 207 509.00 | 324 208.00 |
BT Goods | 367 640.00 | | 367 640.00 | 367 640.00 |
BX Customers and related accounts | 67 750.00 | | 67 750.00 | 67 750.00 |
BZ Other receivables | 5 018.00 | | 5 018.00 | 5 018.00 |
CF Cash and cash equivalents | 43 933.00 | | 43 933.00 | 43 933.00 |
CJ TOTAL (II) | 484 342.00 | | 484 342.00 | 484 342.00 |
CO Grand total (0 to V) | 808 549.00 | 116 699.00 | 691 850.00 | 808 549.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 241 297.00 | 166 917.00 | | 241 297.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 265.00 | 74 380.00 | | 57 265.00 |
DL TOTAL (I) | 304 062.00 | 246 797.00 | | 304 062.00 |
DU Loans and Debts from Credit Institutions (3) | 86 484.00 | 122 797.00 | | 86 484.00 |
DV Miscellaneous Loans and Financial Debts (4) | 81 142.00 | 81 071.00 | | 81 142.00 |
DX Trade payables and related accounts | 105 951.00 | 104 567.00 | | 105 951.00 |
DY Tax and social security liabilities | 114 211.00 | 94 058.00 | | 114 211.00 |
EC TOTAL (IV) | 387 788.00 | 402 494.00 | | 387 788.00 |
EE Grand total (I to V) | 691 850.00 | 649 291.00 | | 691 850.00 |
EG Accrued income and payables due within one year | 86 484.00 | | | 86 484.00 |
EI Including equity loans | 81 142.00 | | | 81 142.00 |
| |
| 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 | 324 208.00 | | | 324 208.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 10 996.00 | | | 10 996.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 700.00 | |
I4 DECREASES Grand Total | | | 324 208.00 | |
IN DECREASES Start-up, development, or research expenses | | | 10 996.00 | |
IO DECREASES Total including other intangible assets | | | 180 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 130 511.00 | |
KD ACQUISITIONS Total including other intangible assets | 180 000.00 | | | 180 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 130 511.00 | | | 130 511.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 700.00 | | | 2 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 90 263.00 | 26 436.00 | | 90 263.00 |
CY DEPRECIATION Start-up, development, or research expenses | 8 803.00 | 2 193.00 | | 8 803.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 81 459.00 | 24 243.00 | | 81 459.00 |
| |
| 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 | 126.00 | 126.00 | | 126.00 |
8B Suppliers and Related Accounts | 105 951.00 | 105 951.00 | | 105 951.00 |
8D Social Security and Other Social Organizations | 114 211.00 | 114 211.00 | | 114 211.00 |
8K Other liabilities (including liabilities related to repo transactions) | 81 017.00 | 81 017.00 | | 81 017.00 |
UT Other financial assets | 2 700.00 | | 2 700.00 | 2 700.00 |
UX Other trade receivables | 5 018.00 | 5 018.00 | | 5 018.00 |
VH Loans with a maturity of more than one year at origin | 86 484.00 | | | 86 484.00 |
VK Loans repaid during the year | 36 314.00 | | | 36 314.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 67 750.00 | 67 750.00 | | 67 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 469.00 | 72 769.00 | 2 700.00 | 75 469.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 387 788.00 | 301 304.00 | | 387 788.00 |
