| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 400.00 | 7 400.00 | | 7 400.00 |
AT Other tangible assets | 21 196.00 | 14 922.00 | 6 274.00 | 21 196.00 |
BD Other fixed assets | 4 592.00 | | 4 592.00 | 4 592.00 |
BH Other financial assets | 4 256.00 | | 4 256.00 | 4 256.00 |
BJ TOTAL (I) | 37 444.00 | 22 322.00 | 15 122.00 | 37 444.00 |
BX Customers and related accounts | 528 598.00 | | 528 598.00 | 528 598.00 |
BZ Other receivables | 87 796.00 | | 87 797.00 | 87 796.00 |
CF Cash and cash equivalents | 546 214.00 | | 546 214.00 | 546 214.00 |
CH Prepaid expenses | 6 330.00 | | 6 330.00 | 6 330.00 |
CJ TOTAL (II) | 1 168 937.00 | | 1 168 937.00 | 1 168 937.00 |
CO Grand total (0 to V) | 1 206 381.00 | 22 322.00 | 1 184 059.00 | 1 206 381.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 266 080.00 | 184 741.00 | | 266 080.00 |
DH Retained earnings | 362 001.00 | 362 001.00 | | 362 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 509.00 | 181 339.00 | | 109 509.00 |
DL TOTAL (I) | 847 590.00 | 838 081.00 | | 847 590.00 |
DX Trade payables and related accounts | 26 740.00 | 29 458.00 | | 26 740.00 |
DY Tax and social security liabilities | 308 985.00 | 301 826.00 | | 308 985.00 |
EA Other liabilities | 745.00 | | | 745.00 |
EC TOTAL (IV) | 336 469.00 | 331 283.00 | | 336 469.00 |
EE Grand total (I to V) | 1 184 059.00 | 1 169 364.00 | | 1 184 059.00 |
| |
| 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 | 80 867.00 | | 5 611.00 | 80 867.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 848.00 | |
I4 DECREASES Grand Total | | 49 033.00 | 37 444.00 | |
IO DECREASES Total including other intangible assets | | | 7 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | 49 033.00 | 21 196.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 400.00 | | | 7 400.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 64 971.00 | | 5 259.00 | 64 971.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 496.00 | | 352.00 | 8 496.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 775.00 | 7 760.00 | 20 213.00 | 34 775.00 |
PE DEPRECIATION Total including other intangible assets | 7 400.00 | | | 7 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 375.00 | 7 760.00 | 20 213.00 | 27 375.00 |
| |
| 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 | 26 740.00 | 26 740.00 | | 26 740.00 |
8K Other liabilities (including liabilities related to repo transactions) | 745.00 | 745.00 | | 745.00 |
UT Other financial assets | 4 256.00 | | 4 256.00 | 4 256.00 |
UX Other trade receivables | 528 598.00 | 528 598.00 | | 528 598.00 |
VP Miscellaneous | 87 796.00 | 87 796.00 | | 87 796.00 |
VQ Other Taxes, Duties, and Similar Debts | 308 985.00 | 308 985.00 | | 308 985.00 |
VS Prepaid expenses | 6 330.00 | 6 330.00 | | 6 330.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 626 980.00 | 622 724.00 | 4 256.00 | 626 980.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 336 469.00 | 336 469.00 | | 336 469.00 |
