| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | -3.00 | | 3 831.00 | -3.00 |
BH Other financial assets | -3.00 | | 532.00 | -3.00 |
BJ TOTAL (I) | -3.00 | | 4 363.00 | -3.00 |
BX Customers and related accounts | -3.00 | | 191 117.00 | -3.00 |
BZ Other receivables | -3.00 | | 28 128.00 | -3.00 |
CF Cash and cash equivalents | -3.00 | | 395 606.00 | -3.00 |
CH Prepaid expenses | -3.00 | | 4 467.00 | -3.00 |
CJ TOTAL (II) | -3.00 | | 619 319.00 | -3.00 |
CO Grand total (0 to V) | | | 623 682.00 | |
| |
| 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 | 145 436.00 | 67 034.00 | | 145 436.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 159 182.00 | 78 401.00 | | 159 182.00 |
DL TOTAL (I) | 305 717.00 | 146 536.00 | | 305 717.00 |
DU Loans and Debts from Credit Institutions (3) | 144.00 | 54.00 | | 144.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88 695.00 | 101 582.00 | | 88 695.00 |
DX Trade payables and related accounts | 114 410.00 | 25 364.00 | | 114 410.00 |
DY Tax and social security liabilities | 80 949.00 | 33 172.00 | | 80 949.00 |
EB Prepaid income (2) | 33 767.00 | | | 33 767.00 |
EC TOTAL (IV) | 317 965.00 | 160 173.00 | | 317 965.00 |
EE Grand total (I to V) | 623 682.00 | 306 708.00 | | 623 682.00 |
EG Accrued income and payables due within one year | 317 965.00 | 160 173.00 | | 317 965.00 |
| |
| 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 | 2 045.00 | | 4 411.00 | 2 045.00 |
I3 DECREASES Total Financial Fixed Assets | | | 532.00 | |
I4 DECREASES Grand Total | | 1 773.00 | 4 683.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 773.00 | 4 151.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 773.00 | | 4 151.00 | 1 773.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 272.00 | | 260.00 | 272.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 773.00 | 320.00 | 1 773.00 | 1 773.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 773.00 | 320.00 | 1 773.00 | 1 773.00 |
| |
| 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 | 114 410.00 | 114 410.00 | | 114 410.00 |
8D Social Security and Other Social Organizations | 2 438.00 | 2 438.00 | | 2 438.00 |
8E Income Taxes | 44 506.00 | 44 506.00 | | 44 506.00 |
8L Deferred income | 33 767.00 | 33 767.00 | | 33 767.00 |
UT Other financial assets | 532.00 | | | 532.00 |
UX Other trade receivables | 191 117.00 | | | 191 117.00 |
VB VAT | 28 128.00 | | | 28 128.00 |
VG Loans with a maturity of up to one year at origin | 144.00 | 144.00 | | 144.00 |
VI Group and Associates | 88 695.00 | 88 695.00 | | 88 695.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 242.00 | 1 242.00 | | 1 242.00 |
VS Prepaid expenses | 4 467.00 | | | 4 467.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 224 245.00 | 223 713.00 | 532.00 | 224 245.00 |
VW VAT | 32 763.00 | 32 763.00 | | 32 763.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 317 965.00 | 317 965.00 | | 317 965.00 |
