| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 67 632.00 | | 67 632.00 | 67 632.00 |
AT Other tangible assets | 21 124.00 | 20 351.00 | 773.00 | 21 124.00 |
BH Other financial assets | 1 950.00 | | 1 950.00 | 1 950.00 |
BJ TOTAL (I) | 90 706.00 | 20 351.00 | 70 355.00 | 90 706.00 |
BP Services in progress | 2 135 406.00 | | 2 135 406.00 | 2 135 406.00 |
BX Customers and related accounts | 110 400.00 | | 110 400.00 | 110 400.00 |
BZ Other receivables | 13 145.00 | | 13 145.00 | 13 145.00 |
CF Cash and cash equivalents | 34 275.00 | | 34 275.00 | 34 275.00 |
CH Prepaid expenses | 1 190.00 | | 1 190.00 | 1 190.00 |
CJ TOTAL (II) | 2 294 417.00 | | 2 294 417.00 | 2 294 417.00 |
CO Grand total (0 to V) | 2 385 123.00 | 20 351.00 | 2 364 772.00 | 2 385 123.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 017 000.00 | 1 017 000.00 | | 1 017 000.00 |
DB Share, merger, contribution premiums, etc. | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 1 595.00 | 1 595.00 | | 1 595.00 |
DH Retained earnings | -594 501.00 | -501 814.00 | | -594 501.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -172 386.00 | -92 687.00 | | -172 386.00 |
DL TOTAL (I) | 257 708.00 | 430 094.00 | | 257 708.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 057 667.00 | 1 911 969.00 | | 2 057 667.00 |
DX Trade payables and related accounts | 11 199.00 | 12 205.00 | | 11 199.00 |
DY Tax and social security liabilities | 38 198.00 | 20 945.00 | | 38 198.00 |
EC TOTAL (IV) | 2 107 064.00 | 1 945 120.00 | | 2 107 064.00 |
EE Grand total (I to V) | 2 364 772.00 | 2 375 214.00 | | 2 364 772.00 |
EG Accrued income and payables due within one year | 2 107 064.00 | 1 945 120.00 | | 2 107 064.00 |
| |
| 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 | 86 583.00 | | 4 123.00 | 86 583.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 950.00 | |
I4 DECREASES Grand Total | | | 90 706.00 | |
IO DECREASES Total including other intangible assets | | | 67 632.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 124.00 | |
KD ACQUISITIONS Total including other intangible assets | 64 283.00 | | 3 349.00 | 64 283.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 350.00 | | 774.00 | 20 350.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 950.00 | | | 1 950.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 350.00 | 1.00 | | 20 350.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 350.00 | 1.00 | | 20 350.00 |
| |
| 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 | 11 199.00 | 11 199.00 | | 11 199.00 |
8C Staff and Related Accounts | 4 096.00 | 4 096.00 | | 4 096.00 |
8D Social Security and Other Social Organizations | 10 092.00 | 10 092.00 | | 10 092.00 |
UT Other financial assets | 1 950.00 | | 1 950.00 | 1 950.00 |
UX Other trade receivables | 110 400.00 | 110 400.00 | | 110 400.00 |
VB VAT | 13 145.00 | 13 145.00 | | 13 145.00 |
VI Group and Associates | 2 057 667.00 | 2 057 667.00 | | 2 057 667.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 610.00 | 5 610.00 | | 5 610.00 |
VS Prepaid expenses | 1 190.00 | 1 190.00 | | 1 190.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 685.00 | 124 735.00 | 1 950.00 | 126 685.00 |
VW VAT | 18 400.00 | 18 400.00 | | 18 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 107 064.00 | 2 107 064.00 | | 2 107 064.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | 3.00 | | 3.00 |
