| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 333.00 | 781.00 | 553.00 | 1 333.00 |
AR Technical installations, industrial equipment and tools | 590.00 | 590.00 | | 590.00 |
AT Other tangible assets | 6 048.00 | 2 725.00 | 3 323.00 | 6 048.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 8 001.00 | 4 095.00 | 3 906.00 | 8 001.00 |
BX Customers and related accounts | 3 149.00 | | 3 149.00 | 3 149.00 |
BZ Other receivables | 87.00 | | 87.00 | 87.00 |
CF Cash and cash equivalents | 17 515.00 | | 17 515.00 | 17 515.00 |
CJ TOTAL (II) | 20 751.00 | | 20 751.00 | 20 751.00 |
CO Grand total (0 to V) | 28 753.00 | 4 095.00 | 24 657.00 | 28 753.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 15 832.00 | 1 451.00 | | 15 832.00 |
DH Retained earnings | 6 472.00 | 11 469.00 | | 6 472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 737.00 | 9 384.00 | | -10 737.00 |
DL TOTAL (I) | 20 367.00 | 31 104.00 | | 20 367.00 |
DV Miscellaneous Loans and Financial Debts (4) | 600.00 | 161.00 | | 600.00 |
DY Tax and social security liabilities | 3 690.00 | 8 276.00 | | 3 690.00 |
EC TOTAL (IV) | 4 290.00 | 8 437.00 | | 4 290.00 |
EE Grand total (I to V) | 24 657.00 | 39 542.00 | | 24 657.00 |
EI Including equity loans | 600.00 | | | 600.00 |
| |
| 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 | 8 001.00 | | | 8 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 8 001.00 | |
IO DECREASES Total including other intangible assets | | | 1 333.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 638.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 333.00 | | | 1 333.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 638.00 | | | 6 638.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 31.00 | | | 31.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 384.00 | 711.00 | | 3 384.00 |
PE DEPRECIATION Total including other intangible assets | 631.00 | 150.00 | | 631.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 754.00 | 561.00 | | 2 754.00 |
