| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 53 750.00 | | 53 750.00 | 53 750.00 |
AR Technical installations, industrial equipment and tools | 4 837.00 | 4 837.00 | | 4 837.00 |
AT Other tangible assets | 11 348.00 | 11 176.00 | 172.00 | 11 348.00 |
BH Other financial assets | 900.00 | | 900.00 | 900.00 |
BJ TOTAL (I) | 70 835.00 | 16 013.00 | 54 822.00 | 70 835.00 |
BL Raw materials, supplies | 817.00 | | 817.00 | 817.00 |
BZ Other receivables | 1 386.00 | | 1 386.00 | 1 386.00 |
CD Marketable securities | 5 041.00 | | 5 041.00 | 5 041.00 |
CJ TOTAL (II) | 7 244.00 | | 7 244.00 | 7 244.00 |
CO Grand total (0 to V) | 78 079.00 | 16 013.00 | 62 067.00 | 78 079.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 35 785.00 | 44 561.00 | | 35 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 342.00 | -8 775.00 | | -6 342.00 |
DL TOTAL (I) | 33 843.00 | 40 185.00 | | 33 843.00 |
DU Loans and Debts from Credit Institutions (3) | 153.00 | 134.00 | | 153.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56.00 | 29.00 | | 56.00 |
DX Trade payables and related accounts | 7 268.00 | 4 877.00 | | 7 268.00 |
DY Tax and social security liabilities | 20 748.00 | 15 102.00 | | 20 748.00 |
EC TOTAL (IV) | 28 224.00 | 20 141.00 | | 28 224.00 |
EE Grand total (I to V) | 62 067.00 | 60 327.00 | | 62 067.00 |
EG Accrued income and payables due within one year | 28 224.00 | 20 141.00 | | 28 224.00 |
| |
| 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 | 70 935.00 | | | 70 935.00 |
I3 DECREASES Total Financial Fixed Assets | | 100.00 | 900.00 | |
I4 DECREASES Grand Total | | 100.00 | 70 835.00 | |
IO DECREASES Total including other intangible assets | | | 53 750.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 185.00 | |
KD ACQUISITIONS Total including other intangible assets | 53 750.00 | | | 53 750.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 185.00 | | | 16 185.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 796.00 | 217.00 | | 15 796.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 796.00 | 217.00 | | 15 796.00 |
| |
| 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 | 7 268.00 | 7 268.00 | | 7 268.00 |
8C Staff and Related Accounts | 3 388.00 | 3 388.00 | | 3 388.00 |
8D Social Security and Other Social Organizations | 15 479.00 | 15 479.00 | | 15 479.00 |
UT Other financial assets | 900.00 | | | 900.00 |
VB VAT | 283.00 | | | 283.00 |
VG Loans with a maturity of up to one year at origin | 153.00 | 153.00 | | 153.00 |
VI Group and Associates | 56.00 | 56.00 | | 56.00 |
VM Income taxes | 1 054.00 | | | 1 054.00 |
VQ Other Taxes, Duties, and Similar Debts | 330.00 | 330.00 | | 330.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49.00 | | | 49.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 286.00 | 1 386.00 | 900.00 | 2 286.00 |
VW VAT | 1 551.00 | 1 551.00 | | 1 551.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 224.00 | 28 224.00 | | 28 224.00 |
