| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 570.00 | 11 570.00 | | 11 570.00 |
BJ TOTAL (I) | 11 570.00 | 11 570.00 | | 11 570.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 31 744.00 | | 31 744.00 | 31 744.00 |
BZ Other receivables | 1 369.00 | | 1 369.00 | 1 369.00 |
CF Cash and cash equivalents | 40 765.00 | | 40 765.00 | 40 765.00 |
CH Prepaid expenses | 1 815.00 | | 1 815.00 | 1 815.00 |
CJ TOTAL (II) | 75 692.00 | | 75 692.00 | 75 692.00 |
CO Grand total (0 to V) | 87 262.00 | 11 570.00 | 75 692.00 | 87 262.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | 4 292.00 | -1 410.00 | | 4 292.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 591.00 | 5 702.00 | | 3 591.00 |
DL TOTAL (I) | 22 884.00 | 19 292.00 | | 22 884.00 |
DU Loans and Debts from Credit Institutions (3) | 1 943.00 | 4 075.00 | | 1 943.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 203.00 | 15 953.00 | | 11 203.00 |
DX Trade payables and related accounts | 20 347.00 | 6 532.00 | | 20 347.00 |
DY Tax and social security liabilities | 18 172.00 | 6 587.00 | | 18 172.00 |
EA Other liabilities | 1 144.00 | | | 1 144.00 |
EC TOTAL (IV) | 52 809.00 | 33 148.00 | | 52 809.00 |
EE Grand total (I to V) | 75 692.00 | 52 440.00 | | 75 692.00 |
| |
| 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 | 11 570.00 | | | 11 570.00 |
I4 DECREASES Grand Total | | | 11 570.00 | |
IO DECREASES Total including other intangible assets | | | 11 570.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 570.00 | | | 11 570.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 570.00 | | | 11 570.00 |
PE DEPRECIATION Total including other intangible assets | 11 570.00 | | | 11 570.00 |
| |
| 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 | 20 347.00 | 20 347.00 | | 20 347.00 |
8D Social Security and Other Social Organizations | 7 462.00 | 7 462.00 | | 7 462.00 |
8E Income Taxes | 634.00 | 634.00 | | 634.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 144.00 | 1 144.00 | | 1 144.00 |
UX Other trade receivables | 31 744.00 | | | 31 744.00 |
VB VAT | 924.00 | | | 924.00 |
VH Loans with a maturity of more than one year at origin | 1 943.00 | 1 943.00 | | 1 943.00 |
VI Group and Associates | 11 203.00 | 11 203.00 | | 11 203.00 |
VK Loans repaid during the year | 2 135.00 | | | 2 135.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 444.00 | | | 444.00 |
VS Prepaid expenses | 1 815.00 | | | 1 815.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 927.00 | 34 927.00 | | 34 927.00 |
VW VAT | 10 076.00 | 10 076.00 | | 10 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 809.00 | 52 809.00 | | 52 809.00 |
