| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 968.00 | 968.00 | | 968.00 |
AT Other tangible assets | 9 505.00 | 9 067.00 | 438.00 | 9 505.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 11 073.00 | 10 035.00 | 1 038.00 | 11 073.00 |
CF Cash and cash equivalents | 64 678.00 | | 64 678.00 | 64 678.00 |
CH Prepaid expenses | 405.00 | | 405.00 | 405.00 |
CJ TOTAL (II) | 627 122.00 | | 627 122.00 | 627 122.00 |
CO Grand total (0 to V) | 638 196.00 | 10 035.00 | 628 161.00 | 638 196.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 020.00 | 40 020.00 | | 40 020.00 |
DH Retained earnings | -1 663.00 | -3 829.00 | | -1 663.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 307.00 | 2 166.00 | | 7 307.00 |
DL TOTAL (I) | 45 664.00 | 38 357.00 | | 45 664.00 |
DU Loans and Debts from Credit Institutions (3) | 3 542.00 | | | 3 542.00 |
DY Tax and social security liabilities | 78 897.00 | 76 469.00 | | 78 897.00 |
EC TOTAL (IV) | 582 496.00 | 569 246.00 | | 582 496.00 |
EE Grand total (I to V) | 628 161.00 | 607 603.00 | | 628 161.00 |
| |
| 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 | 11 073.00 | | | 11 073.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600.00 | |
I4 DECREASES Grand Total | | | 11 073.00 | |
IO DECREASES Total including other intangible assets | | | 968.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 505.00 | |
KD ACQUISITIONS Total including other intangible assets | 968.00 | | | 968.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 505.00 | | | 9 505.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 600.00 | | | 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 819.00 | 216.00 | | 9 819.00 |
PE DEPRECIATION Total including other intangible assets | 968.00 | | | 968.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 851.00 | 216.00 | | 8 851.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 600.00 | | | 600.00 |
UX Other trade receivables | 465 207.00 | | | 465 207.00 |
VB VAT | 96 832.00 | | | 96 832.00 |
VS Prepaid expenses | 405.00 | | | 405.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 563 044.00 | 562 444.00 | 600.00 | 563 044.00 |