| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 769.00 | 2 969.00 | 1 800.00 | 4 769.00 |
AT Other tangible assets | 11 496.00 | 11 496.00 | | 11 496.00 |
BH Other financial assets | 650.00 | | 650.00 | 650.00 |
BJ TOTAL (I) | 16 915.00 | 14 465.00 | 2 450.00 | 16 915.00 |
BX Customers and related accounts | 2 138.00 | 395.00 | 1 743.00 | 2 138.00 |
BZ Other receivables | 3 969.00 | | 3 969.00 | 3 969.00 |
CF Cash and cash equivalents | 14 907.00 | | 14 907.00 | 14 907.00 |
CH Prepaid expenses | 357.00 | | 357.00 | 357.00 |
CJ TOTAL (II) | 21 372.00 | 395.00 | 20 977.00 | 21 372.00 |
CO Grand total (0 to V) | 38 287.00 | 14 860.00 | 23 427.00 | 38 287.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -51 243.00 | -56 198.00 | | -51 243.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 606.00 | 4 955.00 | | 4 606.00 |
DL TOTAL (I) | 3 363.00 | -1 243.00 | | 3 363.00 |
DU Loans and Debts from Credit Institutions (3) | 33.00 | 33.00 | | 33.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 270.00 | 14 270.00 | | 14 270.00 |
DX Trade payables and related accounts | 5 096.00 | 3 290.00 | | 5 096.00 |
DY Tax and social security liabilities | | 744.00 | | |
EA Other liabilities | 666.00 | 666.00 | | 666.00 |
EC TOTAL (IV) | 20 064.00 | 19 002.00 | | 20 064.00 |
EE Grand total (I to V) | 23 427.00 | 17 759.00 | | 23 427.00 |
EG Accrued income and payables due within one year | 20 064.00 | 19 002.00 | | 20 064.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 33.00 | 33.00 | | 33.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | 16 915.00 | | | 16 915.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 465.00 | | | 14 465.00 |
PE DEPRECIATION Total including other intangible assets | 2 969.00 | | | 2 969.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 496.00 | | | 11 496.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 395.00 | | |
7B Total provisions for depreciation | | 395.00 | | |
7C Grand total | | 395.00 | | |
UE of which provisions and reversals: - Operating | | 395.00 | | |
| |
| 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 | 5 096.00 | 5 096.00 | | 5 096.00 |
8K Other liabilities (including liabilities related to repo transactions) | 666.00 | 666.00 | | 666.00 |
UT Other financial assets | 650.00 | | 650.00 | 650.00 |
UX Other trade receivables | 2 138.00 | 2 138.00 | | 2 138.00 |
VB VAT | 2 345.00 | 2 345.00 | | 2 345.00 |
VC Group and associates | 609.00 | 609.00 | | 609.00 |
VG Loans with a maturity of up to one year at origin | 33.00 | 33.00 | | 33.00 |
VI Group and Associates | 14 270.00 | 14 270.00 | | 14 270.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 015.00 | 1 015.00 | | 1 015.00 |
VS Prepaid expenses | 357.00 | 357.00 | | 357.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 115.00 | 6 465.00 | 650.00 | 7 115.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 064.00 | 20 064.00 | | 20 064.00 |
