| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 802.00 | 1 802.00 | | 1 802.00 |
AH Goodwill | 100 000.00 | | 100 000.00 | 100 000.00 |
AT Other tangible assets | 122 040.00 | 95 171.00 | 26 870.00 | 122 040.00 |
BH Other financial assets | 1 281.00 | | 1 281.00 | 1 281.00 |
BJ TOTAL (I) | 225 123.00 | 96 973.00 | 128 150.00 | 225 123.00 |
BT Goods | 469 260.00 | | 469 260.00 | 469 260.00 |
BX Customers and related accounts | 1 318.00 | | 1 318.00 | 1 318.00 |
BZ Other receivables | 11 335.00 | | 11 335.00 | 11 335.00 |
CF Cash and cash equivalents | 242 601.00 | | 242 601.00 | 242 601.00 |
CH Prepaid expenses | 221.00 | | 221.00 | 221.00 |
CJ TOTAL (II) | 724 734.00 | | 724 734.00 | 724 734.00 |
CO Grand total (0 to V) | 949 858.00 | 96 973.00 | 852 884.00 | 949 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 201 030.00 | 201 030.00 | | 201 030.00 |
DB Share, merger, contribution premiums, etc. | 4 290.00 | 4 290.00 | | 4 290.00 |
DD Legal reserve (1) | 7 077.00 | 7 077.00 | | 7 077.00 |
DG Other reserves | 249 414.00 | 294 817.00 | | 249 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 784.00 | -45 403.00 | | -16 784.00 |
DL TOTAL (I) | 445 028.00 | 461 812.00 | | 445 028.00 |
DU Loans and Debts from Credit Institutions (3) | 197.00 | 137.00 | | 197.00 |
DV Miscellaneous Loans and Financial Debts (4) | 267.00 | 267.00 | | 267.00 |
DX Trade payables and related accounts | 57 482.00 | 36 318.00 | | 57 482.00 |
DY Tax and social security liabilities | 31 637.00 | 64 901.00 | | 31 637.00 |
EA Other liabilities | 318 274.00 | 318 234.00 | | 318 274.00 |
EC TOTAL (IV) | 407 857.00 | 419 856.00 | | 407 857.00 |
EE Grand total (I to V) | 852 884.00 | 881 668.00 | | 852 884.00 |
EG Accrued income and payables due within one year | 407 857.00 | 419 856.00 | | 407 857.00 |
| |
| 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 | 222 397.00 | | 21 686.00 | 222 397.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 802.00 | | | 1 802.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 281.00 | |
I4 DECREASES Grand Total | | 18 960.00 | 225 123.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 802.00 | |
IO DECREASES Total including other intangible assets | | | 100 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 18 960.00 | 122 040.00 | |
KD ACQUISITIONS Total including other intangible assets | 100 000.00 | | | 100 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 119 314.00 | | 21 686.00 | 119 314.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 281.00 | | | 1 281.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 99 535.00 | 13 884.00 | 16 445.00 | 99 535.00 |
PE DEPRECIATION Total including other intangible assets | 1 802.00 | | | 1 802.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 97 732.00 | 13 884.00 | 16 445.00 | 97 732.00 |
| |
| 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 | 57 482.00 | 57 482.00 | | 57 482.00 |
8C Staff and Related Accounts | 12 082.00 | 12 082.00 | | 12 082.00 |
8D Social Security and Other Social Organizations | 15 494.00 | 15 494.00 | | 15 494.00 |
8K Other liabilities (including liabilities related to repo transactions) | 318 274.00 | 318 274.00 | | 318 274.00 |
UT Other financial assets | 1 281.00 | | 1 281.00 | 1 281.00 |
UX Other trade receivables | 1 318.00 | 1 318.00 | | 1 318.00 |
UY Staff and related accounts | 118.00 | 118.00 | | 118.00 |
VB VAT | 11 205.00 | 11 205.00 | | 11 205.00 |
VG Loans with a maturity of up to one year at origin | 197.00 | 197.00 | | 197.00 |
VI Group and Associates | 267.00 | 267.00 | | 267.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 466.00 | 1 466.00 | | 1 466.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12.00 | 12.00 | | 12.00 |
VS Prepaid expenses | 221.00 | 221.00 | | 221.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 154.00 | 12 873.00 | 1 281.00 | 14 154.00 |
VW VAT | 2 594.00 | 2 594.00 | | 2 594.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 407 857.00 | 407 857.00 | | 407 857.00 |
