| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 198.00 | 1 198.00 | | 1 198.00 |
AT Other tangible assets | 57 663.00 | 42 284.00 | 15 378.00 | 57 663.00 |
BH Other financial assets | 38.00 | | 38.00 | 38.00 |
BJ TOTAL (I) | 58 899.00 | 43 482.00 | 15 416.00 | 58 899.00 |
BX Customers and related accounts | 61 356.00 | | 61 356.00 | 61 356.00 |
BZ Other receivables | 28 423.00 | | 28 423.00 | 28 423.00 |
CF Cash and cash equivalents | 397 226.00 | | 397 226.00 | 397 226.00 |
CJ TOTAL (II) | 487 005.00 | | 487 005.00 | 487 005.00 |
CO Grand total (0 to V) | 545 904.00 | 43 482.00 | 502 422.00 | 545 904.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 122 731.00 | 114 905.00 | | 122 731.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 111 841.00 | 107 827.00 | | 111 841.00 |
DL TOTAL (I) | 235 673.00 | 223 831.00 | | 235 673.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 124.00 | 201 124.00 | | 101 124.00 |
DX Trade payables and related accounts | 79 997.00 | 56 383.00 | | 79 997.00 |
DY Tax and social security liabilities | 85 628.00 | 117 087.00 | | 85 628.00 |
EC TOTAL (IV) | 266 749.00 | 374 594.00 | | 266 749.00 |
EE Grand total (I to V) | 502 422.00 | 598 425.00 | | 502 422.00 |
EG Accrued income and payables due within one year | 266 749.00 | 374 594.00 | | 266 749.00 |
| |
| 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 | 51 491.00 | | | 51 491.00 |
I3 DECREASES Total Financial Fixed Assets | | | 38.00 | |
I4 DECREASES Grand Total | | | 58 899.00 | |
IO DECREASES Total including other intangible assets | | | 1 198.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 57 663.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 198.00 | | | 1 198.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 255.00 | | | 50 255.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 38.00 | | | 38.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 549.00 | 6 933.00 | | 36 549.00 |
PE DEPRECIATION Total including other intangible assets | 1 198.00 | | | 1 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 351.00 | 6 933.00 | | 35 351.00 |
| |
| 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 | 101 124.00 | 101 124.00 | | 101 124.00 |
8B Suppliers and Related Accounts | 79 997.00 | 79 997.00 | | 79 997.00 |
UT Other financial assets | 38.00 | | | 38.00 |
UX Other trade receivables | 61 356.00 | | | 61 356.00 |
VP Miscellaneous | 28 423.00 | | | 28 423.00 |
VQ Other Taxes, Duties, and Similar Debts | 85 628.00 | 85 628.00 | | 85 628.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 817.00 | 89 779.00 | 38.00 | 89 817.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 266 749.00 | 266 749.00 | | 266 749.00 |
