| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 871.00 | 871.00 | | 871.00 |
AR Technical installations, industrial equipment and tools | 3 995.00 | 1 844.00 | 2 151.00 | 3 995.00 |
AT Other tangible assets | 18 405.00 | 12 146.00 | 6 259.00 | 18 405.00 |
BD Other fixed assets | 93.00 | | 93.00 | 93.00 |
BH Other financial assets | 1 241.00 | | 1 241.00 | 1 241.00 |
BJ TOTAL (I) | 24 605.00 | 14 861.00 | 9 744.00 | 24 605.00 |
BT Goods | 1 232.00 | | 1 232.00 | 1 232.00 |
BX Customers and related accounts | 27 217.00 | | 27 217.00 | 27 217.00 |
CF Cash and cash equivalents | 31 276.00 | | 31 276.00 | 31 276.00 |
CH Prepaid expenses | 1 117.00 | | 1 117.00 | 1 117.00 |
CJ TOTAL (II) | 60 842.00 | | 60 842.00 | 60 842.00 |
CO Grand total (0 to V) | 85 446.00 | 14 861.00 | 70 585.00 | 85 446.00 |
| |
| 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 | 16 000.00 | 10 000.00 | | 16 000.00 |
DH Retained earnings | 781.00 | 299.00 | | 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 597.00 | 6 482.00 | | 7 597.00 |
DL TOTAL (I) | 29 878.00 | 22 281.00 | | 29 878.00 |
DU Loans and Debts from Credit Institutions (3) | 7 283.00 | 11 891.00 | | 7 283.00 |
DV Miscellaneous Loans and Financial Debts (4) | 268.00 | 2 378.00 | | 268.00 |
DX Trade payables and related accounts | 13 338.00 | 9 632.00 | | 13 338.00 |
DY Tax and social security liabilities | 19 782.00 | 17 526.00 | | 19 782.00 |
EA Other liabilities | 36.00 | | | 36.00 |
EC TOTAL (IV) | 40 707.00 | 41 427.00 | | 40 707.00 |
EE Grand total (I to V) | 70 585.00 | 63 709.00 | | 70 585.00 |
| |
| 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 | 24 184.00 | 536.00 | | 24 184.00 |
I3 DECREASES Total Financial Fixed Assets | | 115.00 | 1 334.00 | |
I4 DECREASES Grand Total | | 115.00 | 24 605.00 | |
IO DECREASES Total including other intangible assets | | | 871.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 400.00 | |
KD ACQUISITIONS Total including other intangible assets | 871.00 | | | 871.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 864.00 | 536.00 | | 21 864.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 449.00 | | | 1 449.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 536.00 | 5 325.00 | | 9 536.00 |
PE DEPRECIATION Total including other intangible assets | 871.00 | | | 871.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 665.00 | 5 325.00 | | 8 665.00 |
| |
| 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 | 13 338.00 | 13 338.00 | | 13 338.00 |
8C Staff and Related Accounts | 2 843.00 | 2 843.00 | | 2 843.00 |
8D Social Security and Other Social Organizations | 2 534.00 | 2 534.00 | | 2 534.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36.00 | 36.00 | | 36.00 |
UT Other financial assets | 1 241.00 | 1 241.00 | | 1 241.00 |
UX Other trade receivables | 25 069.00 | | | 25 069.00 |
VB VAT | 1 133.00 | | | 1 133.00 |
VH Loans with a maturity of more than one year at origin | 7 283.00 | 3 156.00 | 4 127.00 | 7 283.00 |
VI Group and Associates | 268.00 | 268.00 | | 268.00 |
VK Loans repaid during the year | 4 609.00 | | | 4 609.00 |
VM Income taxes | 1 015.00 | | | 1 015.00 |
VQ Other Taxes, Duties, and Similar Debts | 139.00 | 139.00 | | 139.00 |
VS Prepaid expenses | 1 117.00 | | | 1 117.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 575.00 | 28 334.00 | 1 241.00 | 29 575.00 |
VW VAT | 14 266.00 | 14 266.00 | | 14 266.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 707.00 | 36 580.00 | 4 127.00 | 40 707.00 |
