| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 17 386.00 | 16 854.00 | 532.00 | 17 386.00 |
BJ TOTAL (I) | 22 386.00 | 16 854.00 | 5 532.00 | 22 386.00 |
BT Goods | 401 616.00 | | 401 616.00 | 401 616.00 |
BZ Other receivables | 148 239.00 | | 148 239.00 | 148 239.00 |
CF Cash and cash equivalents | 125 276.00 | | 125 276.00 | 125 276.00 |
CJ TOTAL (II) | 675 131.00 | | 675 131.00 | 675 131.00 |
CO Grand total (0 to V) | 697 517.00 | 16 854.00 | 680 663.00 | 697 517.00 |
CS Evaluated investments - equity method | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 532.00 | 100 000.00 | | 91 532.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 170 738.00 | 57 255.00 | | 170 738.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 974.00 | 130 215.00 | | 8 974.00 |
DL TOTAL (I) | 281 244.00 | 297 470.00 | | 281 244.00 |
DU Loans and Debts from Credit Institutions (3) | 349 681.00 | 792 198.00 | | 349 681.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 944.00 | 744.00 | | 25 944.00 |
DX Trade payables and related accounts | 22 799.00 | 3 207.00 | | 22 799.00 |
DY Tax and social security liabilities | 995.00 | 17 247.00 | | 995.00 |
EC TOTAL (IV) | 399 418.00 | 813 396.00 | | 399 418.00 |
EE Grand total (I to V) | 680 663.00 | 1 110 867.00 | | 680 663.00 |
| |
| 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 | 22 386.00 | | | 22 386.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | | 22 386.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 386.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 386.00 | | | 17 386.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 322.00 | 532.00 | | 16 322.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 322.00 | 532.00 | | 16 322.00 |
| |
| 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 | 22 799.00 | 22 799.00 | | 22 799.00 |
8D Social Security and Other Social Organizations | 995.00 | 995.00 | | 995.00 |
UX Other trade receivables | 148 239.00 | | 148 239.00 | 148 239.00 |
VG Loans with a maturity of up to one year at origin | 1 901.00 | 1 901.00 | | 1 901.00 |
VH Loans with a maturity of more than one year at origin | 347 779.00 | | 347 779.00 | 347 779.00 |
VI Group and Associates | 25 944.00 | 25 944.00 | | 25 944.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148 239.00 | | 148 239.00 | 148 239.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 399 418.00 | 51 639.00 | 347 779.00 | 399 418.00 |
