| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 975.00 | 975.00 | | 975.00 |
AT Other tangible assets | 3 667.00 | 912.00 | 2 755.00 | 3 667.00 |
BH Other financial assets | 14 084.00 | | 14 084.00 | 14 084.00 |
BJ TOTAL (I) | 18 725.00 | 1 887.00 | 16 839.00 | 18 725.00 |
BX Customers and related accounts | 177 127.00 | | 177 127.00 | 177 127.00 |
BZ Other receivables | 28 430.00 | | 28 430.00 | 28 430.00 |
CF Cash and cash equivalents | 9 173.00 | | 9 173.00 | 9 173.00 |
CH Prepaid expenses | 4 674.00 | | 4 674.00 | 4 674.00 |
CJ TOTAL (II) | 219 404.00 | | 219 404.00 | 219 404.00 |
CO Grand total (0 to V) | 238 129.00 | 1 887.00 | 236 242.00 | 238 129.00 |
| |
| 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 |
DH Retained earnings | 5 227.00 | 10 787.00 | | 5 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 558.00 | 14 440.00 | | 6 558.00 |
DL TOTAL (I) | 16 184.00 | 29 627.00 | | 16 184.00 |
DU Loans and Debts from Credit Institutions (3) | 60 305.00 | 57 537.00 | | 60 305.00 |
DV Miscellaneous Loans and Financial Debts (4) | 277.00 | 33.00 | | 277.00 |
DX Trade payables and related accounts | 25 267.00 | 29 678.00 | | 25 267.00 |
DY Tax and social security liabilities | 133 999.00 | 129 605.00 | | 133 999.00 |
EA Other liabilities | 210.00 | | | 210.00 |
EC TOTAL (IV) | 220 058.00 | 216 853.00 | | 220 058.00 |
EE Grand total (I to V) | 236 242.00 | 246 479.00 | | 236 242.00 |
EG Accrued income and payables due within one year | 220 058.00 | 216 853.00 | | 220 058.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 60 305.00 | 57 537.00 | | 60 305.00 |
EI Including equity loans | 277.00 | | | 277.00 |
| |
| 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 | 17 833.00 | | 3 667.00 | 17 833.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 084.00 | |
I4 DECREASES Grand Total | | 2 774.00 | 18 725.00 | |
IO DECREASES Total including other intangible assets | | | 975.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 774.00 | 3 667.00 | |
KD ACQUISITIONS Total including other intangible assets | 975.00 | | | 975.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 774.00 | | 3 667.00 | 2 774.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 084.00 | | | 14 084.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 749.00 | 912.00 | 2 774.00 | 3 749.00 |
PE DEPRECIATION Total including other intangible assets | 975.00 | | | 975.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 774.00 | 912.00 | 2 774.00 | 2 774.00 |
| |
| 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 | 25 267.00 | 25 267.00 | | 25 267.00 |
8C Staff and Related Accounts | 59 459.00 | 59 459.00 | | 59 459.00 |
8D Social Security and Other Social Organizations | 31 700.00 | 31 700.00 | | 31 700.00 |
8K Other liabilities (including liabilities related to repo transactions) | 210.00 | 210.00 | | 210.00 |
UT Other financial assets | 14 084.00 | | 14 084.00 | 14 084.00 |
UX Other trade receivables | 177 127.00 | 177 127.00 | | 177 127.00 |
VB VAT | 4 605.00 | 4 605.00 | | 4 605.00 |
VG Loans with a maturity of up to one year at origin | 60 305.00 | 60 305.00 | | 60 305.00 |
VI Group and Associates | 277.00 | 277.00 | | 277.00 |
VM Income taxes | 23 825.00 | 23 825.00 | | 23 825.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 334.00 | 8 334.00 | | 8 334.00 |
VS Prepaid expenses | 4 674.00 | 4 674.00 | | 4 674.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 224 315.00 | 210 231.00 | 14 084.00 | 224 315.00 |
VW VAT | 34 505.00 | 34 505.00 | | 34 505.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 220 058.00 | 220 058.00 | | 220 058.00 |
