| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 639.00 | 639.00 | | 639.00 |
BF Loans | | | | |
BJ TOTAL (I) | 639.00 | 639.00 | | 639.00 |
BX Customers and related accounts | 299 580.00 | | 299 580.00 | 299 580.00 |
BZ Other receivables | 23 522.00 | | 23 522.00 | 23 522.00 |
CF Cash and cash equivalents | 6 909.00 | | 6 909.00 | 6 909.00 |
CJ TOTAL (II) | 330 012.00 | | 330 012.00 | 330 012.00 |
CO Grand total (0 to V) | 330 651.00 | 639.00 | 330 012.00 | 330 651.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 155 000.00 | 135 000.00 | | 155 000.00 |
DH Retained earnings | 5 131.00 | 5 706.00 | | 5 131.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 767.00 | 19 425.00 | | 11 767.00 |
DL TOTAL (I) | 180 699.00 | 168 931.00 | | 180 699.00 |
DU Loans and Debts from Credit Institutions (3) | 38.00 | 538.00 | | 38.00 |
DX Trade payables and related accounts | 96 142.00 | 118 598.00 | | 96 142.00 |
DY Tax and social security liabilities | 53 081.00 | 88 977.00 | | 53 081.00 |
EA Other liabilities | 50.00 | 50.00 | | 50.00 |
EC TOTAL (IV) | 149 312.00 | 208 165.00 | | 149 312.00 |
EE Grand total (I to V) | 330 012.00 | 377 096.00 | | 330 012.00 |
| |
| 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 | 764.00 | | | 764.00 |
I3 DECREASES Total Financial Fixed Assets | | 125.00 | | |
I4 DECREASES Grand Total | | 125.00 | 639.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 639.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 639.00 | | | 639.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 125.00 | | | 125.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 639.00 | | | 639.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 639.00 | | | 639.00 |
| |
| 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 | 96 143.00 | 96 143.00 | | 96 143.00 |
8E Income Taxes | 2 723.00 | 2 723.00 | | 2 723.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50.00 | 50.00 | | 50.00 |
UX Other trade receivables | 299 580.00 | 299 580.00 | | 299 580.00 |
UY Staff and related accounts | 818.00 | 818.00 | | 818.00 |
VB VAT | 16 154.00 | 16 154.00 | | 16 154.00 |
VG Loans with a maturity of up to one year at origin | 39.00 | 39.00 | | 39.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 551.00 | 6 551.00 | | 6 551.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 323 103.00 | 323 103.00 | | 323 103.00 |
VW VAT | 50 358.00 | 50 358.00 | | 50 358.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 313.00 | 149 313.00 | | 149 313.00 |
