| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 199.00 | 12 617.00 | 582.00 | 13 199.00 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 13 349.00 | 12 617.00 | 732.00 | 13 349.00 |
BT Goods | 183.00 | | 183.00 | 183.00 |
BV Advances and down payments on orders | 16 555.00 | | 16 555.00 | 16 555.00 |
BX Customers and related accounts | 124 081.00 | | 124 081.00 | 124 081.00 |
BZ Other receivables | 15 346.00 | | 15 346.00 | 15 346.00 |
CF Cash and cash equivalents | 80 539.00 | | 80 539.00 | 80 539.00 |
CH Prepaid expenses | 1 523.00 | | 1 523.00 | 1 523.00 |
CJ TOTAL (II) | 238 226.00 | | 238 226.00 | 238 226.00 |
CO Grand total (0 to V) | 251 575.00 | 12 617.00 | 238 958.00 | 251 575.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 35 000.00 | 52 300.00 | | 35 000.00 |
DH Retained earnings | 403.00 | 631.00 | | 403.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 494.00 | 32 473.00 | | 47 494.00 |
DL TOTAL (I) | 93 897.00 | 96 403.00 | | 93 897.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 051.00 | 2 185.00 | | 1 051.00 |
DW Advances and down payments received on current orders | 5 300.00 | | | 5 300.00 |
DX Trade payables and related accounts | 120 061.00 | 104 854.00 | | 120 061.00 |
DY Tax and social security liabilities | 18 650.00 | 22 738.00 | | 18 650.00 |
EC TOTAL (IV) | 145 061.00 | 129 777.00 | | 145 061.00 |
EE Grand total (I to V) | 238 958.00 | 226 180.00 | | 238 958.00 |
EG Accrued income and payables due within one year | 139 761.00 | 129 777.00 | | 139 761.00 |
| |
| 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 | 13 349.00 | | 14 334.00 | 13 349.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | 14 334.00 | 13 349.00 | |
IY DECREASES Total Tangible Fixed Assets | | 14 334.00 | 13 199.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 199.00 | | 14 334.00 | 13 199.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 000.00 | 637.00 | 20.00 | 12 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 000.00 | 637.00 | 20.00 | 12 000.00 |
| |
| 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 | 120 061.00 | 120 061.00 | | 120 061.00 |
8C Staff and Related Accounts | 7 744.00 | 7 744.00 | | 7 744.00 |
8D Social Security and Other Social Organizations | 6 991.00 | 6 991.00 | | 6 991.00 |
8E Income Taxes | 181.00 | 181.00 | | 181.00 |
UX Other trade receivables | 124 081.00 | 124 081.00 | | 124 081.00 |
UY Staff and related accounts | 600.00 | 600.00 | | 600.00 |
VB VAT | 14 746.00 | 14 746.00 | | 14 746.00 |
VI Group and Associates | 1 051.00 | 1 051.00 | | 1 051.00 |
VQ Other Taxes, Duties, and Similar Debts | 577.00 | 577.00 | | 577.00 |
VS Prepaid expenses | 1 523.00 | 1 523.00 | | 1 523.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 140 950.00 | 140 950.00 | | 140 950.00 |
VW VAT | 3 157.00 | 3 157.00 | | 3 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 761.00 | 139 761.00 | | 139 761.00 |
