| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 620.00 | 1 620.00 | | 1 620.00 |
AT Other tangible assets | 12 583.00 | 10 310.00 | 2 273.00 | 12 583.00 |
BH Other financial assets | 630.00 | | 630.00 | 630.00 |
BJ TOTAL (I) | 14 913.00 | 11 930.00 | 2 983.00 | 14 913.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 24 332.00 | | 24 332.00 | 24 332.00 |
BZ Other receivables | 1 466.00 | | 1 466.00 | 1 466.00 |
CF Cash and cash equivalents | 2 844.00 | | 2 844.00 | 2 844.00 |
CH Prepaid expenses | 184.00 | | 184.00 | 184.00 |
CJ TOTAL (II) | 28 826.00 | | 28 826.00 | 28 826.00 |
CO Grand total (0 to V) | 43 739.00 | 11 930.00 | 31 808.00 | 43 739.00 |
CU Other investments | 80.00 | | 80.00 | 80.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 8 474.00 | 8 474.00 | | 8 474.00 |
DH Retained earnings | -32 641.00 | -32 843.00 | | -32 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 836.00 | 202.00 | | 24 836.00 |
DL TOTAL (I) | 2 869.00 | -21 967.00 | | 2 869.00 |
DU Loans and Debts from Credit Institutions (3) | 196.00 | 2 486.00 | | 196.00 |
DV Miscellaneous Loans and Financial Debts (4) | 425.00 | 669.00 | | 425.00 |
DX Trade payables and related accounts | 6 182.00 | 7 449.00 | | 6 182.00 |
DY Tax and social security liabilities | 22 137.00 | 35 726.00 | | 22 137.00 |
EC TOTAL (IV) | 28 939.00 | 46 330.00 | | 28 939.00 |
EE Grand total (I to V) | 31 808.00 | 24 363.00 | | 31 808.00 |
EG Accrued income and payables due within one year | 28 939.00 | 46 136.00 | | 28 939.00 |
| |
| 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 | 12 115.00 | | 2 798.00 | 12 115.00 |
I3 DECREASES Total Financial Fixed Assets | | | 710.00 | |
I4 DECREASES Grand Total | | | 14 913.00 | |
IO DECREASES Total including other intangible assets | | | 1 620.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 583.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 620.00 | | | 1 620.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 785.00 | | 2 798.00 | 9 785.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 710.00 | | | 710.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 562.00 | 3 368.00 | | 8 562.00 |
PE DEPRECIATION Total including other intangible assets | 1 620.00 | | | 1 620.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 942.00 | 3 368.00 | | 6 942.00 |
| |
| 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 | 6 182.00 | 6 182.00 | | 6 182.00 |
8D Social Security and Other Social Organizations | 15 664.00 | 15 664.00 | | 15 664.00 |
UT Other financial assets | 630.00 | 630.00 | | 630.00 |
UX Other trade receivables | 24 332.00 | | | 24 332.00 |
VB VAT | 480.00 | | | 480.00 |
VG Loans with a maturity of up to one year at origin | 2.00 | 2.00 | | 2.00 |
VH Loans with a maturity of more than one year at origin | 194.00 | 194.00 | | 194.00 |
VI Group and Associates | 425.00 | 425.00 | | 425.00 |
VK Loans repaid during the year | 2 286.00 | | | 2 286.00 |
VM Income taxes | 986.00 | | | 986.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 301.00 | 1 301.00 | | 1 301.00 |
VS Prepaid expenses | 184.00 | | | 184.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 612.00 | 26 612.00 | | 26 612.00 |
VW VAT | 5 172.00 | 5 172.00 | | 5 172.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 939.00 | 28 939.00 | | 28 939.00 |
