| |
| 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 | 31 958.00 | 25 127.00 | 6 832.00 | 31 958.00 |
AT Other tangible assets | 4 717.00 | 2 399.00 | 2 317.00 | 4 717.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 36 975.00 | 27 526.00 | 9 449.00 | 36 975.00 |
BL Raw materials, supplies | 48 090.00 | | 48 090.00 | 48 090.00 |
BN Goods in progress | 19 879.00 | | 19 879.00 | 19 879.00 |
BX Customers and related accounts | 274 460.00 | | 274 460.00 | 274 460.00 |
BZ Other receivables | 14 209.00 | | 14 209.00 | 14 209.00 |
CF Cash and cash equivalents | 126 262.00 | | 126 262.00 | 126 262.00 |
CH Prepaid expenses | 11 650.00 | | 11 650.00 | 11 650.00 |
CJ TOTAL (II) | 494 550.00 | | 494 550.00 | 494 550.00 |
CO Grand total (0 to V) | 531 525.00 | 27 526.00 | 503 998.00 | 531 525.00 |
CP Shares due in less than one year | 300.00 | | | 300.00 |
| |
| 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 |
DG Other reserves | 230 949.00 | 196 636.00 | | 230 949.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 933.00 | 34 314.00 | | 7 933.00 |
DL TOTAL (I) | 244 382.00 | 236 449.00 | | 244 382.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 052.00 | 40 759.00 | | 11 052.00 |
DW Advances and down payments received on current orders | 77 760.00 | | | 77 760.00 |
DX Trade payables and related accounts | 83 058.00 | 159 333.00 | | 83 058.00 |
DY Tax and social security liabilities | 87 746.00 | 144 730.00 | | 87 746.00 |
EC TOTAL (IV) | 259 616.00 | 344 822.00 | | 259 616.00 |
EE Grand total (I to V) | 503 998.00 | 581 271.00 | | 503 998.00 |
EG Accrued income and payables due within one year | 181 856.00 | 344 822.00 | | 181 856.00 |
| |
| 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 | 36 975.00 | | | 36 975.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300.00 | |
I4 DECREASES Grand Total | | | 36 975.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 675.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 675.00 | | | 36 675.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 300.00 | | | 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 230.00 | 6 296.00 | | 21 230.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 230.00 | 6 296.00 | | 21 230.00 |
| |
| 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 | 83 058.00 | 83 058.00 | | 83 058.00 |
8C Staff and Related Accounts | 13 298.00 | 13 298.00 | | 13 298.00 |
8D Social Security and Other Social Organizations | 51 558.00 | 51 558.00 | | 51 558.00 |
UT Other financial assets | 300.00 | 300.00 | | 300.00 |
UX Other trade receivables | 274 460.00 | 274 460.00 | | 274 460.00 |
VB VAT | 4 340.00 | 4 340.00 | | 4 340.00 |
VI Group and Associates | 11 052.00 | 11 052.00 | | 11 052.00 |
VM Income taxes | 4 984.00 | 4 984.00 | | 4 984.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 084.00 | 1 084.00 | | 1 084.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 884.00 | 4 884.00 | | 4 884.00 |
VS Prepaid expenses | 11 650.00 | 11 650.00 | | 11 650.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 300 619.00 | 300 619.00 | | 300 619.00 |
VW VAT | 21 807.00 | 21 807.00 | | 21 807.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 181 856.00 | 181 856.00 | | 181 856.00 |
