| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 500.00 | 15 500.00 | | 15 500.00 |
BH Other financial assets | 240.00 | | 240.00 | 240.00 |
BJ TOTAL (I) | 15 740.00 | 15 500.00 | 240.00 | 15 740.00 |
BX Customers and related accounts | 101 488.00 | | 101 488.00 | 101 488.00 |
BZ Other receivables | 29 695.00 | | 29 695.00 | 29 695.00 |
CF Cash and cash equivalents | 351 175.00 | | 351 175.00 | 351 175.00 |
CH Prepaid expenses | 4 000.00 | | 4 000.00 | 4 000.00 |
CJ TOTAL (II) | 486 358.00 | | 486 358.00 | 486 358.00 |
CO Grand total (0 to V) | 502 098.00 | 15 500.00 | 486 598.00 | 502 098.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 13 000.00 | 13 000.00 | | 13 000.00 |
DH Retained earnings | 837.00 | 68.00 | | 837.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 239 877.00 | 175 769.00 | | 239 877.00 |
DL TOTAL (I) | 258 114.00 | 193 237.00 | | 258 114.00 |
DU Loans and Debts from Credit Institutions (3) | 304.00 | 225.00 | | 304.00 |
DX Trade payables and related accounts | 130 123.00 | 52 406.00 | | 130 123.00 |
DY Tax and social security liabilities | 49 448.00 | 43 953.00 | | 49 448.00 |
EA Other liabilities | 48 609.00 | 35 466.00 | | 48 609.00 |
EC TOTAL (IV) | 228 484.00 | 132 050.00 | | 228 484.00 |
EE Grand total (I to V) | 486 598.00 | 325 287.00 | | 486 598.00 |
EG Accrued income and payables due within one year | 228 484.00 | 132 050.00 | | 228 484.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
KD ACQUISITIONS Total including other intangible assets | 17 750.00 | | 2 250.00 | 17 750.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 240.00 | | | 240.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 591.00 | 1 734.00 | 2 825.00 | 16 591.00 |
PE DEPRECIATION Total including other intangible assets | 16 016.00 | 1 734.00 | 2 250.00 | 16 016.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 575.00 | | 575.00 | 575.00 |
| |
| 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 | 130 123.00 | 130 123.00 | | 130 123.00 |
8D Social Security and Other Social Organizations | 49 448.00 | 49 448.00 | | 49 448.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48 609.00 | 48 609.00 | | 48 609.00 |
UT Other financial assets | 240.00 | | 240.00 | 240.00 |
UX Other trade receivables | 29 695.00 | 29 695.00 | | 29 695.00 |
VG Loans with a maturity of up to one year at origin | 304.00 | 304.00 | | 304.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 101 488.00 | 101 488.00 | | 101 488.00 |
VS Prepaid expenses | 4 000.00 | 4 000.00 | | 4 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 135 423.00 | 135 183.00 | 240.00 | 135 423.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 228 484.00 | 228 484.00 | | 228 484.00 |
