| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 864.00 | 2 864.00 | | 2 864.00 |
AT Other tangible assets | 29 474.00 | 16 126.00 | 13 347.00 | 29 474.00 |
BH Other financial assets | 5 660.00 | | 5 660.00 | 5 660.00 |
BJ TOTAL (I) | 38 998.00 | 18 990.00 | 20 007.00 | 38 998.00 |
BX Customers and related accounts | 61 067.00 | | 61 067.00 | 61 067.00 |
BZ Other receivables | 2 524.00 | | 2 524.00 | 2 524.00 |
CF Cash and cash equivalents | 567 505.00 | | 567 505.00 | 567 505.00 |
CH Prepaid expenses | 1 016.00 | | 1 016.00 | 1 016.00 |
CJ TOTAL (II) | 632 114.00 | | 632 114.00 | 632 114.00 |
CO Grand total (0 to V) | 671 112.00 | 18 990.00 | 652 121.00 | 671 112.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 199 339.00 | | | 199 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 635.00 | | | 149 635.00 |
DL TOTAL (I) | 359 974.00 | | | 359 974.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 474.00 | | | 43 474.00 |
DX Trade payables and related accounts | 145 882.00 | | | 145 882.00 |
DY Tax and social security liabilities | 99 788.00 | | | 99 788.00 |
EA Other liabilities | 3 002.00 | | | 3 002.00 |
EC TOTAL (IV) | 292 147.00 | | | 292 147.00 |
EE Grand total (I to V) | 652 121.00 | | | 652 121.00 |
EG Accrued income and payables due within one year | 292 147.00 | | | 292 147.00 |
| |
| 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 | 33 348.00 | | 5 650.00 | 33 348.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 660.00 | |
I4 DECREASES Grand Total | | | 38 998.00 | |
IO DECREASES Total including other intangible assets | | | 2 864.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 474.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 864.00 | | | 2 864.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 824.00 | | 5 650.00 | 23 824.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 660.00 | | | 6 660.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 281.00 | 2 710.00 | | 16 281.00 |
PE DEPRECIATION Total including other intangible assets | 2 864.00 | | | 2 864.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 417.00 | 2 710.00 | | 13 417.00 |
| |
| 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 | 145 883.00 | 145 883.00 | | 145 883.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46 476.00 | 46 476.00 | | 46 476.00 |
UT Other financial assets | 5 660.00 | | 5 660.00 | 5 660.00 |
UX Other trade receivables | 61 067.00 | 61 067.00 | | 61 067.00 |
VK Loans repaid during the year | 6 187.00 | | | 6 187.00 |
VP Miscellaneous | 2 525.00 | 2 525.00 | | 2 525.00 |
VQ Other Taxes, Duties, and Similar Debts | 99 789.00 | 99 789.00 | | 99 789.00 |
VS Prepaid expenses | 1 017.00 | 1 017.00 | | 1 017.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 269.00 | 64 609.00 | 5 660.00 | 70 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 292 148.00 | 292 148.00 | | 292 148.00 |
