| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 115 000.00 | | 115 000.00 | 115 000.00 |
AR Technical installations, industrial equipment and tools | 15 565.00 | 15 565.00 | | 15 565.00 |
AT Other tangible assets | 610.00 | 610.00 | | 610.00 |
BH Other financial assets | 1 435.00 | | 1 435.00 | 1 435.00 |
BJ TOTAL (I) | 132 610.00 | 16 175.00 | 116 435.00 | 132 610.00 |
BT Goods | 25 038.00 | | 25 038.00 | 25 038.00 |
BZ Other receivables | 12 498.00 | | 12 498.00 | 12 498.00 |
CF Cash and cash equivalents | 38 357.00 | | 38 357.00 | 38 357.00 |
CH Prepaid expenses | 1 829.00 | | 1 829.00 | 1 829.00 |
CJ TOTAL (II) | 77 722.00 | | 77 722.00 | 77 722.00 |
CO Grand total (0 to V) | 210 333.00 | 16 175.00 | 194 158.00 | 210 333.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 116 266.00 | 116 266.00 | | 116 266.00 |
DH Retained earnings | -15 563.00 | -3 548.00 | | -15 563.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 876.00 | -12 016.00 | | -12 876.00 |
DL TOTAL (I) | 98 827.00 | 111 703.00 | | 98 827.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 895.00 | 64 064.00 | | 63 895.00 |
DX Trade payables and related accounts | 25 417.00 | 41 772.00 | | 25 417.00 |
DY Tax and social security liabilities | 6 019.00 | 2 484.00 | | 6 019.00 |
EC TOTAL (IV) | 95 331.00 | 108 320.00 | | 95 331.00 |
EE Grand total (I to V) | 194 158.00 | 220 023.00 | | 194 158.00 |
EG Accrued income and payables due within one year | 95 331.00 | 108 320.00 | | 95 331.00 |
| |
| 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 | 132 610.00 | | | 132 610.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 435.00 | |
I4 DECREASES Grand Total | | | 132 610.00 | |
IO DECREASES Total including other intangible assets | | | 115 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 175.00 | |
KD ACQUISITIONS Total including other intangible assets | 115 000.00 | | | 115 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 175.00 | | | 16 175.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 435.00 | | | 1 435.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 175.00 | | | 16 175.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 175.00 | | | 16 175.00 |
| |
| 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 | 25 417.00 | 25 417.00 | | 25 417.00 |
8C Staff and Related Accounts | 4 703.00 | 4 703.00 | | 4 703.00 |
8D Social Security and Other Social Organizations | 796.00 | 796.00 | | 796.00 |
UT Other financial assets | 1 435.00 | 1 435.00 | | 1 435.00 |
UZ Social Security, other social security organizations | 29.00 | 29.00 | | 29.00 |
VB VAT | 6 735.00 | 6 735.00 | | 6 735.00 |
VI Group and Associates | 63 895.00 | 63 895.00 | | 63 895.00 |
VM Income taxes | 913.00 | 913.00 | | 913.00 |
VQ Other Taxes, Duties, and Similar Debts | 520.00 | 520.00 | | 520.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 822.00 | 4 822.00 | | 4 822.00 |
VS Prepaid expenses | 1 829.00 | 1 829.00 | | 1 829.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 762.00 | 15 762.00 | | 15 762.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 331.00 | 95 331.00 | | 95 331.00 |
