| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 336.00 | 3 244.00 | 92.00 | 3 336.00 |
BJ TOTAL (I) | 3 336.00 | 3 244.00 | 92.00 | 3 336.00 |
BX Customers and related accounts | 211 279.00 | | 211 279.00 | 211 279.00 |
BZ Other receivables | 15 937.00 | | 15 937.00 | 15 937.00 |
CF Cash and cash equivalents | 82 396.00 | | 82 396.00 | 82 396.00 |
CJ TOTAL (II) | 309 612.00 | | 309 612.00 | 309 612.00 |
CO Grand total (0 to V) | 312 948.00 | 3 244.00 | 309 704.00 | 312 948.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -378 519.00 | -305 602.00 | | -378 519.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 390.00 | -72 917.00 | | -17 390.00 |
DL TOTAL (I) | -394 909.00 | -377 519.00 | | -394 909.00 |
DT Other Bond Issues | 338 329.00 | 376 274.00 | | 338 329.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150.00 | | | 150.00 |
DX Trade payables and related accounts | 35 404.00 | 44 014.00 | | 35 404.00 |
DY Tax and social security liabilities | 309 226.00 | 336 175.00 | | 309 226.00 |
EA Other liabilities | 21 504.00 | 23 193.00 | | 21 504.00 |
EC TOTAL (IV) | 704 613.00 | 779 657.00 | | 704 613.00 |
EE Grand total (I to V) | 309 704.00 | 402 137.00 | | 309 704.00 |
EG Accrued income and payables due within one year | 386 584.00 | 444 710.00 | | 386 584.00 |
| |
| 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 | 3 336.00 | | | 3 336.00 |
I4 DECREASES Grand Total | | | 3 336.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 336.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 336.00 | | | 3 336.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 766.00 | 478.00 | | 2 766.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 766.00 | 478.00 | | 2 766.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 338 329.00 | 20 300.00 | 135 332.00 | 338 329.00 |
8B Suppliers and Related Accounts | 35 404.00 | 35 404.00 | | 35 404.00 |
8C Staff and Related Accounts | 142 789.00 | 142 789.00 | | 142 789.00 |
8D Social Security and Other Social Organizations | 102 534.00 | 102 534.00 | | 102 534.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 504.00 | 21 504.00 | | 21 504.00 |
UX Other trade receivables | 211 279.00 | 211 279.00 | | 211 279.00 |
UY Staff and related accounts | 570.00 | 570.00 | | 570.00 |
VB VAT | 2 410.00 | 2 410.00 | | 2 410.00 |
VI Group and Associates | 150.00 | 150.00 | | 150.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 876.00 | 1 876.00 | | 1 876.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 957.00 | 12 957.00 | | 12 957.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 227 216.00 | 227 216.00 | | 227 216.00 |
VW VAT | 62 027.00 | 62 027.00 | | 62 027.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 704 613.00 | 386 584.00 | 135 332.00 | 704 613.00 |
