| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 500.00 | | 5 500.00 | 5 500.00 |
AT Other tangible assets | 9 720.00 | 9 323.00 | 397.00 | 9 720.00 |
BH Other financial assets | 2 103.00 | | 2 103.00 | 2 103.00 |
BJ TOTAL (I) | 17 324.00 | 9 323.00 | 8 001.00 | 17 324.00 |
BX Customers and related accounts | 71 122.00 | | 71 122.00 | 71 122.00 |
BZ Other receivables | 824.00 | | 824.00 | 824.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 71 946.00 | | 71 946.00 | 71 946.00 |
CO Grand total (0 to V) | 89 269.00 | 9 323.00 | 79 946.00 | 89 269.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 991.00 | 991.00 | | 991.00 |
DG Other reserves | 25 880.00 | 25 880.00 | | 25 880.00 |
DH Retained earnings | -4 799.00 | | | -4 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 673.00 | -4 799.00 | | 1 673.00 |
DL TOTAL (I) | 26 744.00 | 25 071.00 | | 26 744.00 |
DU Loans and Debts from Credit Institutions (3) | 14 924.00 | 8 135.00 | | 14 924.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 092.00 | 7 471.00 | | 12 092.00 |
DX Trade payables and related accounts | 757.00 | 5 289.00 | | 757.00 |
DY Tax and social security liabilities | 14 015.00 | 20 155.00 | | 14 015.00 |
EA Other liabilities | 11 414.00 | 11 414.00 | | 11 414.00 |
EC TOTAL (IV) | 53 202.00 | 52 464.00 | | 53 202.00 |
EE Grand total (I to V) | 79 946.00 | 77 535.00 | | 79 946.00 |
EG Accrued income and payables due within one year | 53 202.00 | 52 464.00 | | 53 202.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14 924.00 | 8 135.00 | | 14 924.00 |
| |
| 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 | 17 310.00 | | 14.00 | 17 310.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 103.00 | |
I4 DECREASES Grand Total | | | 17 324.00 | |
IO DECREASES Total including other intangible assets | | | 5 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 720.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 500.00 | | | 5 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 720.00 | | | 9 720.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 090.00 | | 14.00 | 2 090.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 823.00 | 500.00 | | 8 823.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 823.00 | 500.00 | | 8 823.00 |
| |
| 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 | 757.00 | 757.00 | | 757.00 |
8D Social Security and Other Social Organizations | 102.00 | 102.00 | | 102.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 414.00 | 11 414.00 | | 11 414.00 |
UT Other financial assets | 2 103.00 | 2 103.00 | | 2 103.00 |
UX Other trade receivables | 71 122.00 | 71 122.00 | | 71 122.00 |
VB VAT | 229.00 | 229.00 | | 229.00 |
VH Loans with a maturity of more than one year at origin | 14 924.00 | 14 924.00 | | 14 924.00 |
VI Group and Associates | 12 092.00 | 12 092.00 | | 12 092.00 |
VM Income taxes | 595.00 | 595.00 | | 595.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 049.00 | 74 049.00 | | 74 049.00 |
VW VAT | 13 913.00 | 13 913.00 | | 13 913.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 202.00 | 53 202.00 | | 53 202.00 |
