| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 906.00 | |
BH Other financial assets | | | 532.00 | |
BJ TOTAL (I) | | | 1 438.00 | |
BX Customers and related accounts | | | 414 394.00 | |
BZ Other receivables | | | 61 926.00 | |
CF Cash and cash equivalents | | | 761 655.00 | |
CH Prepaid expenses | | | 7 342.00 | |
CJ TOTAL (II) | | | 1 245 318.00 | |
CO Grand total (0 to V) | | | 1 246 756.00 | |
CP Shares due in less than one year | 1.00 | | | 1.00 |
CX Development or Research and Development Expenses | 1.00 | | | 1.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 161 760.00 | 161 759.00 | | 161 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 352 287.00 | 299 529.00 | | 352 287.00 |
DL TOTAL (I) | 515 146.00 | 462 389.00 | | 515 146.00 |
DU Loans and Debts from Credit Institutions (3) | 54.00 | 144.00 | | 54.00 |
DV Miscellaneous Loans and Financial Debts (4) | 243 772.00 | 137 974.00 | | 243 772.00 |
DX Trade payables and related accounts | 348 662.00 | 366 850.00 | | 348 662.00 |
DY Tax and social security liabilities | 127 770.00 | 144 766.00 | | 127 770.00 |
EA Other liabilities | 11 352.00 | 9 000.00 | | 11 352.00 |
EC TOTAL (IV) | 731 610.00 | 658 733.00 | | 731 610.00 |
EE Grand total (I to V) | 1 246 756.00 | 1 121 122.00 | | 1 246 756.00 |
EG Accrued income and payables due within one year | 731 610.00 | 658 733.00 | | 731 610.00 |
| |
| 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 | 4 683.00 | | 974.00 | 4 683.00 |
I3 DECREASES Total Financial Fixed Assets | | | 532.00 | |
I4 DECREASES Grand Total | | | 5 657.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 125.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 151.00 | | 974.00 | 4 151.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 532.00 | | | 532.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 236.00 | 1 983.00 | 4 219.00 | 2 236.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 236.00 | 1 983.00 | 4 219.00 | 2 236.00 |
| |
| 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 | 348 662.00 | 348 662.00 | | 348 662.00 |
8E Income Taxes | 20 201.00 | 20 201.00 | | 20 201.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 352.00 | 11 352.00 | | 11 352.00 |
UT Other financial assets | 532.00 | | 532.00 | 532.00 |
UX Other trade receivables | 414 394.00 | 414 394.00 | | 414 394.00 |
VB VAT | 61 926.00 | 61 926.00 | | 61 926.00 |
VG Loans with a maturity of up to one year at origin | 54.00 | 54.00 | | 54.00 |
VI Group and Associates | 243 772.00 | 243 772.00 | | 243 772.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 572.00 | 3 572.00 | | 3 572.00 |
VS Prepaid expenses | 7 342.00 | 7 342.00 | | 7 342.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 484 195.00 | 483 663.00 | 532.00 | 484 195.00 |
VW VAT | 103 997.00 | 103 997.00 | | 103 997.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 731 610.00 | 731 610.00 | | 731 610.00 |
