| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 395.00 | 7 464.00 | 931.00 | 8 395.00 |
AR Technical installations, industrial equipment and tools | 824.00 | 824.00 | | 824.00 |
AT Other tangible assets | 3 207.00 | 3 200.00 | 7.00 | 3 207.00 |
BD Other fixed assets | 364.00 | | 364.00 | 364.00 |
BH Other financial assets | 350.00 | | 350.00 | 350.00 |
BJ TOTAL (I) | 13 139.00 | 11 487.00 | 1 652.00 | 13 139.00 |
BL Raw materials, supplies | 701.00 | | 701.00 | 701.00 |
BT Goods | 72 564.00 | | 72 564.00 | 72 564.00 |
BX Customers and related accounts | 1 286.00 | | 1 286.00 | 1 286.00 |
BZ Other receivables | 1 428.00 | | 1 428.00 | 1 428.00 |
CF Cash and cash equivalents | 3 266.00 | | 3 266.00 | 3 266.00 |
CH Prepaid expenses | 541.00 | | 541.00 | 541.00 |
CJ TOTAL (II) | 79 786.00 | | 79 786.00 | 79 786.00 |
CO Grand total (0 to V) | 92 925.00 | 11 487.00 | 81 438.00 | 92 925.00 |
| |
| 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 |
DH Retained earnings | 4 676.00 | 1 794.00 | | 4 676.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 016.00 | 3 682.00 | | 1 016.00 |
DL TOTAL (I) | 14 492.00 | 13 476.00 | | 14 492.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 545.00 | 72 433.00 | | 65 545.00 |
DX Trade payables and related accounts | 716.00 | 3 617.00 | | 716.00 |
DY Tax and social security liabilities | 686.00 | 1 429.00 | | 686.00 |
EC TOTAL (IV) | 66 946.00 | 77 479.00 | | 66 946.00 |
EE Grand total (I to V) | 81 438.00 | 90 955.00 | | 81 438.00 |
EG Accrued income and payables due within one year | 66 946.00 | | | 66 946.00 |
| |
| 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 | 13 133.00 | | 6.00 | 13 133.00 |
I3 DECREASES Total Financial Fixed Assets | | | 714.00 | |
I4 DECREASES Grand Total | | | 13 139.00 | |
IO DECREASES Total including other intangible assets | | | 8 395.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 030.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 395.00 | | | 8 395.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 030.00 | | | 4 030.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 708.00 | | 6.00 | 708.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 545.00 | 943.00 | | 10 545.00 |
PE DEPRECIATION Total including other intangible assets | 6 998.00 | 467.00 | | 6 998.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 547.00 | 476.00 | | 3 547.00 |
| |
| 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 | 716.00 | 716.00 | | 716.00 |
8E Income Taxes | 245.00 | 245.00 | | 245.00 |
UT Other financial assets | 350.00 | | 350.00 | 350.00 |
UX Other trade receivables | 1 286.00 | 1 286.00 | | 1 286.00 |
VB VAT | 1 428.00 | 1 428.00 | | 1 428.00 |
VI Group and Associates | 65 545.00 | 65 545.00 | | 65 545.00 |
VQ Other Taxes, Duties, and Similar Debts | 289.00 | 289.00 | | 289.00 |
VS Prepaid expenses | 541.00 | 541.00 | | 541.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 605.00 | 3 255.00 | 350.00 | 3 605.00 |
VW VAT | 152.00 | 152.00 | | 152.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 946.00 | 66 946.00 | | 66 946.00 |
