| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 20 000.00 | |
AT Other tangible assets | | | 6 925.00 | |
BJ TOTAL (I) | | | 26 925.00 | |
BT Goods | | | 9 935.00 | |
BZ Other receivables | | | 2 854.00 | |
CF Cash and cash equivalents | | | 7 868.00 | |
CJ TOTAL (II) | | | 20 657.00 | |
CO Grand total (0 to V) | | | 47 581.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 900.00 | | | -4 900.00 |
DL TOTAL (I) | -3 900.00 | | | -3 900.00 |
DU Loans and Debts from Credit Institutions (3) | 18 413.00 | | | 18 413.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 957.00 | | | 21 957.00 |
DX Trade payables and related accounts | 10 313.00 | | | 10 313.00 |
DY Tax and social security liabilities | 798.00 | | | 798.00 |
EC TOTAL (IV) | 51 482.00 | | | 51 482.00 |
EE Grand total (I to V) | 47 581.00 | | | 47 581.00 |
EG Accrued income and payables due within one year | 51 482.00 | | | 51 482.00 |
| |
| 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 | | | 27 933.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 7 933.00 | |
I4 DECREASES Grand Total | | | 27 933.00 | |
IO DECREASES Total including other intangible assets | | | 20 000.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 20 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 7 933.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 009.00 | | | 1 009.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 009.00 | | | 1 009.00 |
| |
| 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 | 10 313.00 | 10 313.00 | | 10 313.00 |
VB VAT | 1 834.00 | 1 834.00 | | 1 834.00 |
VH Loans with a maturity of more than one year at origin | 18 413.00 | 18 413.00 | | 18 413.00 |
VI Group and Associates | 21 957.00 | 21 957.00 | | 21 957.00 |
VJ Loans taken out during the year | 20 188.00 | | | 20 188.00 |
VK Loans repaid during the year | 1 775.00 | | | 1 775.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 020.00 | 1 020.00 | | 1 020.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 854.00 | 2 854.00 | | 2 854.00 |
VW VAT | 798.00 | 798.00 | | 798.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 482.00 | 51 482.00 | | 51 482.00 |
