| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 336.00 | 2 336.00 | | 2 336.00 |
AT Other tangible assets | 5 263.00 | 4 598.00 | 665.00 | 5 263.00 |
BJ TOTAL (I) | 14 859.00 | 6 934.00 | 7 925.00 | 14 859.00 |
BX Customers and related accounts | 337 565.00 | | 337 565.00 | 337 565.00 |
BZ Other receivables | 27 624.00 | | 27 624.00 | 27 624.00 |
CF Cash and cash equivalents | 438 545.00 | | 438 545.00 | 438 545.00 |
CH Prepaid expenses | 2 300.00 | | 2 300.00 | 2 300.00 |
CJ TOTAL (II) | 806 033.00 | | 806 033.00 | 806 033.00 |
CO Grand total (0 to V) | 820 892.00 | 6 934.00 | 813 959.00 | 820 892.00 |
CU Other investments | 7 260.00 | | 7 260.00 | 7 260.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 91.00 | | | 91.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 168 248.00 | | | 168 248.00 |
DL TOTAL (I) | 212 339.00 | | | 212 339.00 |
DU Loans and Debts from Credit Institutions (3) | 24.00 | | | 24.00 |
DX Trade payables and related accounts | 165 843.00 | | | 165 843.00 |
DY Tax and social security liabilities | 313 950.00 | | | 313 950.00 |
EB Prepaid income (2) | 121 804.00 | | | 121 804.00 |
EC TOTAL (IV) | 601 620.00 | | | 601 620.00 |
EE Grand total (I to V) | 813 959.00 | | | 813 959.00 |
EG Accrued income and payables due within one year | 601 620.00 | | | 601 620.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 24.00 | | | 24.00 |
| |
| 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 | 14 859.00 | | | 14 859.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 260.00 | |
I4 DECREASES Grand Total | | | 14 859.00 | |
IO DECREASES Total including other intangible assets | | | 2 336.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 263.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 335.00 | | | 2 335.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 263.00 | | | 5 263.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 260.00 | | | 7 260.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 357.00 | 577.00 | | 6 357.00 |
PE DEPRECIATION Total including other intangible assets | 2 336.00 | | | 2 336.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 021.00 | 577.00 | | 4 021.00 |
| |
| 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 | 165 843.00 | 165 843.00 | | 165 843.00 |
8C Staff and Related Accounts | 98 273.00 | 98 273.00 | | 98 273.00 |
8D Social Security and Other Social Organizations | 108 923.00 | 108 923.00 | | 108 923.00 |
8E Income Taxes | 2 195.00 | 2 195.00 | | 2 195.00 |
8L Deferred income | 121 804.00 | 121 804.00 | | 121 804.00 |
UX Other trade receivables | 337 565.00 | 337 565.00 | | 337 565.00 |
VB VAT | 27 624.00 | 27 624.00 | | 27 624.00 |
VG Loans with a maturity of up to one year at origin | 24.00 | 24.00 | | 24.00 |
VQ Other Taxes, Duties, and Similar Debts | 25 926.00 | 25 926.00 | | 25 926.00 |
VS Prepaid expenses | 2 300.00 | 2 300.00 | | 2 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 367 488.00 | 367 488.00 | | 367 488.00 |
VW VAT | 78 633.00 | 78 633.00 | | 78 633.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 601 620.00 | 601 620.00 | | 601 620.00 |
