| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 21 452.00 | 5 000.00 | 16 452.00 | 21 452.00 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AT Other tangible assets | 32 846.00 | 23 742.00 | 9 103.00 | 32 846.00 |
BD Other fixed assets | 647.00 | | 647.00 | 647.00 |
BH Other financial assets | 7 841.00 | | 7 841.00 | 7 841.00 |
BJ TOTAL (I) | 79 286.00 | 28 742.00 | 50 544.00 | 79 286.00 |
BT Goods | 139 293.00 | | 139 293.00 | 139 293.00 |
BX Customers and related accounts | 58 395.00 | | 58 395.00 | 58 395.00 |
BZ Other receivables | 13 506.00 | | 13 506.00 | 13 506.00 |
CF Cash and cash equivalents | 145 000.00 | | 145 000.00 | 145 000.00 |
CJ TOTAL (II) | 356 196.00 | | 356 196.00 | 356 196.00 |
CO Grand total (0 to V) | 435 483.00 | 28 742.00 | 406 740.00 | 435 483.00 |
CX Development or Research and Development Expenses | 6 500.00 | | 6 500.00 | 6 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DH Retained earnings | 175 283.00 | | | 175 283.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 121.00 | | | 30 121.00 |
DL TOTAL (I) | 260 405.00 | | | 260 405.00 |
DX Trade payables and related accounts | 75 500.00 | | | 75 500.00 |
DY Tax and social security liabilities | 69 613.00 | | | 69 613.00 |
EA Other liabilities | 1 220.00 | | | 1 220.00 |
EC TOTAL (IV) | 146 335.00 | | | 146 335.00 |
EE Grand total (I to V) | 406 740.00 | | | 406 740.00 |
EG Accrued income and payables due within one year | 146 335.00 | | | 146 335.00 |
| |
| 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 | 78 174.00 | | 1 112.00 | 78 174.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 500.00 | | | 6 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 488.00 | |
I4 DECREASES Grand Total | | | 79 286.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 500.00 | |
IO DECREASES Total including other intangible assets | | | 31 452.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 846.00 | |
KD ACQUISITIONS Total including other intangible assets | 31 452.00 | | | 31 452.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 800.00 | | 1 046.00 | 31 800.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 422.00 | | 66.00 | 8 422.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 915.00 | 4 827.00 | | 23 915.00 |
PE DEPRECIATION Total including other intangible assets | 5 000.00 | | | 5 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 915.00 | 4 827.00 | | 18 915.00 |
| |
| 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 | 75 500.00 | 75 500.00 | | 75 500.00 |
8C Staff and Related Accounts | 27 393.00 | 27 393.00 | | 27 393.00 |
8D Social Security and Other Social Organizations | 18 662.00 | 18 662.00 | | 18 662.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 220.00 | 1 220.00 | | 1 220.00 |
UT Other financial assets | 7 841.00 | | 7 841.00 | 7 841.00 |
UX Other trade receivables | 56 278.00 | 56 278.00 | | 56 278.00 |
VA Doubtful or disputed receivables | 2 117.00 | 2 117.00 | | 2 117.00 |
VB VAT | 492.00 | 492.00 | | 492.00 |
VM Income taxes | 11 216.00 | 11 216.00 | | 11 216.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 326.00 | 3 326.00 | | 3 326.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 797.00 | 1 797.00 | | 1 797.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 743.00 | 71 902.00 | 7 841.00 | 79 743.00 |
VW VAT | 20 231.00 | 20 231.00 | | 20 231.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 335.00 | 146 335.00 | | 146 335.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 2 277.00 | | | 2 277.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 370.00 | | | 12 370.00 |
ST Other accounts | 112 023.00 | | | 112 023.00 |
XQ Rental, rental and co-ownership charges | 31 839.00 | | | 31 839.00 |
YW Business tax | 2 412.00 | | | 2 412.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 689.00 | | | 4 689.00 |
YY Amount of VAT collected | 175 408.00 | | | 175 408.00 |
YZ Total deductible VAT on goods and services | 126 964.00 | | | 126 964.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 156 233.00 | | | 156 233.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 6.00 | | | 6.00 |
