| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 000.00 | 1 565.00 | 435.00 | 2 000.00 |
BJ TOTAL (I) | 2 000.00 | 1 565.00 | 435.00 | 2 000.00 |
BT Goods | 470 790.00 | | 470 790.00 | 470 790.00 |
BX Customers and related accounts | 887 056.00 | | 887 056.00 | 887 056.00 |
BZ Other receivables | 20 454.00 | | 20 454.00 | 20 454.00 |
CF Cash and cash equivalents | 19 466.00 | | 19 466.00 | 19 466.00 |
CH Prepaid expenses | 16 910.00 | | 16 910.00 | 16 910.00 |
CJ TOTAL (II) | 1 414 676.00 | | 1 414 676.00 | 1 414 676.00 |
CO Grand total (0 to V) | 1 416 676.00 | 1 565.00 | 1 415 112.00 | 1 416 676.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -68 903.00 | -4 047.00 | | -68 903.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -275 396.00 | -64 856.00 | | -275 396.00 |
DL TOTAL (I) | -244 299.00 | 31 097.00 | | -244 299.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 110 000.00 | 1 110 000.00 | | 1 110 000.00 |
DX Trade payables and related accounts | 416 440.00 | 189 824.00 | | 416 440.00 |
DY Tax and social security liabilities | 115 491.00 | 30 461.00 | | 115 491.00 |
EA Other liabilities | 17 479.00 | | | 17 479.00 |
EC TOTAL (IV) | 1 659 410.00 | 1 330 285.00 | | 1 659 410.00 |
EE Grand total (I to V) | 1 415 112.00 | 1 361 383.00 | | 1 415 112.00 |
| |
| 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 | 2 000.00 | | | 2 000.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 000.00 | | | 2 000.00 |
I4 DECREASES Grand Total | | | 2 000.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 898.00 | 667.00 | | 898.00 |
CY DEPRECIATION Start-up, development, or research expenses | 898.00 | 667.00 | | 898.00 |
| |
| 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 | 1 110 000.00 | | | 1 110 000.00 |
8B Suppliers and Related Accounts | 416 440.00 | 416 440.00 | | 416 440.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 479.00 | 17 479.00 | | 17 479.00 |
VA Doubtful or disputed receivables | 887 056.00 | | | 887 056.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 454.00 | | | 20 454.00 |
VS Prepaid expenses | 16 910.00 | | | 16 910.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 924 420.00 | 924 420.00 | | 924 420.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 659 410.00 | 549 410.00 | | 1 659 410.00 |
