| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 700.00 | 3.00 | 696.00 | 700.00 |
AT Other tangible assets | 40 904.00 | 40 904.00 | | 40 904.00 |
BH Other financial assets | 4 261.00 | | 4 261.00 | 4 261.00 |
BJ TOTAL (I) | 45 865.00 | 40 908.00 | 4 957.00 | 45 865.00 |
BT Goods | 6 726.00 | 459.00 | 6 266.00 | 6 726.00 |
BZ Other receivables | 494.00 | | 494.00 | 494.00 |
CF Cash and cash equivalents | 9 165.00 | | 9 165.00 | 9 165.00 |
CH Prepaid expenses | 362.00 | | 362.00 | 362.00 |
CJ TOTAL (II) | 16 748.00 | 459.00 | 16 289.00 | 16 748.00 |
CO Grand total (0 to V) | 62 614.00 | 41 367.00 | 21 247.00 | 62 614.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 3 110.00 | 6 663.00 | | 3 110.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 810.00 | -3 552.00 | | 2 810.00 |
DL TOTAL (I) | 14 721.00 | 11 910.00 | | 14 721.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38.00 | 64.00 | | 38.00 |
DX Trade payables and related accounts | 5 394.00 | 6 826.00 | | 5 394.00 |
DY Tax and social security liabilities | 1 093.00 | 3 407.00 | | 1 093.00 |
EC TOTAL (IV) | 6 525.00 | 10 298.00 | | 6 525.00 |
EE Grand total (I to V) | 21 247.00 | 22 209.00 | | 21 247.00 |
EG Accrued income and payables due within one year | 6 525.00 | 10 298.00 | | 6 525.00 |
| |
| 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 | 45 699.00 | | 700.00 | 45 699.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 262.00 | |
I4 DECREASES Grand Total | | 533.00 | 45 866.00 | |
IO DECREASES Total including other intangible assets | | 533.00 | 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 904.00 | |
KD ACQUISITIONS Total including other intangible assets | 533.00 | | 700.00 | 533.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 904.00 | | | 40 904.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 262.00 | | | 4 262.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 417.00 | 2 023.00 | 533.00 | 39 417.00 |
PE DEPRECIATION Total including other intangible assets | 533.00 | 4.00 | 533.00 | 533.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 885.00 | 2 020.00 | | 38 885.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 515.00 | 459.00 | 515.00 | 515.00 |
7B Total provisions for depreciation | 515.00 | 459.00 | 515.00 | 515.00 |
7C Grand total | 515.00 | 459.00 | 515.00 | 515.00 |
UE of which provisions and reversals: - Operating | | 459.00 | 515.00 | |
| |
| 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 | 5 394.00 | 5 394.00 | | 5 394.00 |
UT Other financial assets | 4 262.00 | | | 4 262.00 |
UZ Social Security, other social security organizations | 9.00 | | | 9.00 |
VB VAT | 486.00 | | | 486.00 |
VG Loans with a maturity of up to one year at origin | 39.00 | 39.00 | | 39.00 |
VS Prepaid expenses | 363.00 | | | 363.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 119.00 | 857.00 | 4 262.00 | 5 119.00 |
VW VAT | 1 093.00 | 1 093.00 | | 1 093.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 526.00 | 6 526.00 | | 6 526.00 |
