| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 596.00 | 622.00 | 1 975.00 | 2 596.00 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 2 749.00 | 622.00 | 2 127.00 | 2 749.00 |
BX Customers and related accounts | 77 507.00 | | 77 507.00 | 77 507.00 |
BZ Other receivables | 1 051.00 | | 1 051.00 | 1 051.00 |
CF Cash and cash equivalents | 271 999.00 | | 271 999.00 | 271 999.00 |
CJ TOTAL (II) | 350 557.00 | | 350 557.00 | 350 557.00 |
CO Grand total (0 to V) | 353 306.00 | 622.00 | 352 684.00 | 353 306.00 |
| |
| 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) | 25 123.00 | | | 25 123.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 579.00 | 25 123.00 | | 5 579.00 |
DL TOTAL (I) | 31 702.00 | 26 123.00 | | 31 702.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 279.00 | 6 194.00 | | 12 279.00 |
DX Trade payables and related accounts | 6 000.00 | 3 421.00 | | 6 000.00 |
DY Tax and social security liabilities | 302 703.00 | 306 507.00 | | 302 703.00 |
EC TOTAL (IV) | 320 982.00 | 316 121.00 | | 320 982.00 |
EE Grand total (I to V) | 352 684.00 | 342 244.00 | | 352 684.00 |
| |
| 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 | 153.00 | | 2 596.00 | 153.00 |
I3 DECREASES Total Financial Fixed Assets | | | 153.00 | |
I4 DECREASES Grand Total | | | 2 749.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 596.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 596.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 153.00 | | | 153.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 622.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 622.00 | | |
| |
| 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 | 6 000.00 | 6 000.00 | | 6 000.00 |
8C Staff and Related Accounts | 146 688.00 | 146 688.00 | | 146 688.00 |
8D Social Security and Other Social Organizations | 64 550.00 | 64 550.00 | | 64 550.00 |
UX Other trade receivables | 77 507.00 | 77 507.00 | | 77 507.00 |
VB VAT | 1 051.00 | 1 051.00 | | 1 051.00 |
VI Group and Associates | 12 279.00 | 12 279.00 | | 12 279.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 022.00 | 2 022.00 | | 2 022.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 558.00 | 78 558.00 | | 78 558.00 |
VW VAT | 89 442.00 | 89 442.00 | | 89 442.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 320 982.00 | 320 982.00 | | 320 982.00 |
