| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 750.00 | 3 750.00 | | 3 750.00 |
AT Other tangible assets | 22 059.00 | 22 059.00 | | 22 059.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 25 824.00 | 25 809.00 | 15.00 | 25 824.00 |
BX Customers and related accounts | 193 506.00 | 26 723.00 | 166 783.00 | 193 506.00 |
BZ Other receivables | 35 478.00 | | 35 478.00 | 35 478.00 |
CD Marketable securities | 40 040.00 | | 40 040.00 | 40 040.00 |
CF Cash and cash equivalents | 221 391.00 | | 221 391.00 | 221 391.00 |
CH Prepaid expenses | 2 789.00 | | 2 789.00 | 2 789.00 |
CJ TOTAL (II) | 493 204.00 | 26 723.00 | 466 481.00 | 493 204.00 |
CO Grand total (0 to V) | 519 027.00 | 52 532.00 | 466 496.00 | 519 027.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 000.00 | 22 000.00 | | 22 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 213 813.00 | 55 886.00 | | 213 813.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 632.00 | 157 927.00 | | 86 632.00 |
DL TOTAL (I) | 324 945.00 | 238 313.00 | | 324 945.00 |
DU Loans and Debts from Credit Institutions (3) | 2 259.00 | 8 871.00 | | 2 259.00 |
DV Miscellaneous Loans and Financial Debts (4) | 176.00 | 145 606.00 | | 176.00 |
DX Trade payables and related accounts | 105 741.00 | 104 544.00 | | 105 741.00 |
DY Tax and social security liabilities | 32 775.00 | 43 198.00 | | 32 775.00 |
EA Other liabilities | 600.00 | 423.00 | | 600.00 |
EC TOTAL (IV) | 141 551.00 | 302 641.00 | | 141 551.00 |
EE Grand total (I to V) | 466 496.00 | 540 955.00 | | 466 496.00 |
EG Accrued income and payables due within one year | 141 551.00 | 300 382.00 | | 141 551.00 |
| |
| 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 | 25 824.00 | | | 25 824.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 25 824.00 | |
IO DECREASES Total including other intangible assets | | | 3 750.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 059.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 750.00 | | | 3 750.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 059.00 | | | 22 059.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 809.00 | | | 25 809.00 |
PE DEPRECIATION Total including other intangible assets | 3 750.00 | | | 3 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 059.00 | | | 22 059.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 31 591.00 | 3 357.00 | 8 225.00 | 31 591.00 |
7B Total provisions for depreciation | 31 591.00 | 3 357.00 | 8 225.00 | 31 591.00 |
7C Grand total | 31 591.00 | 3 357.00 | 8 225.00 | 31 591.00 |
UE of which provisions and reversals: - Operating | | 3 357.00 | 8 225.00 | |
| |
| 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 | 105 741.00 | 105 741.00 | | 105 741.00 |
8K Other liabilities (including liabilities related to repo transactions) | 600.00 | 600.00 | | 600.00 |
UX Other trade receivables | 169 288.00 | 169 288.00 | | 169 288.00 |
VA Doubtful or disputed receivables | 24 218.00 | 24 218.00 | | 24 218.00 |
VB VAT | 16 597.00 | 16 597.00 | | 16 597.00 |
VC Group and associates | 18 881.00 | 18 881.00 | | 18 881.00 |
VH Loans with a maturity of more than one year at origin | 2 259.00 | 2 259.00 | | 2 259.00 |
VI Group and Associates | 176.00 | 176.00 | | 176.00 |
VK Loans repaid during the year | 6 611.00 | | | 6 611.00 |
VQ Other Taxes, Duties, and Similar Debts | 577.00 | 577.00 | | 577.00 |
VS Prepaid expenses | 2 789.00 | 2 789.00 | | 2 789.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 231 773.00 | 231 773.00 | | 231 773.00 |
VW VAT | 32 198.00 | 32 198.00 | | 32 198.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 551.00 | 141 551.00 | | 141 551.00 |
