| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 329.00 | 2 076.00 | 1 253.00 | 3 329.00 |
BJ TOTAL (I) | 60 269.00 | 2 076.00 | 58 193.00 | 60 269.00 |
BX Customers and related accounts | 19 892.00 | | 19 892.00 | 19 892.00 |
BZ Other receivables | 6 165.00 | | 6 165.00 | 6 165.00 |
CF Cash and cash equivalents | 94 789.00 | | 94 789.00 | 94 789.00 |
CJ TOTAL (II) | 120 847.00 | | 120 847.00 | 120 847.00 |
CO Grand total (0 to V) | 181 115.00 | 2 076.00 | 179 040.00 | 181 115.00 |
CU Other investments | 56 940.00 | | 56 940.00 | 56 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 74 053.00 | 37 465.00 | | 74 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 404.00 | 108 588.00 | | 81 404.00 |
DL TOTAL (I) | 160 957.00 | 151 553.00 | | 160 957.00 |
DU Loans and Debts from Credit Institutions (3) | 56.00 | 56.00 | | 56.00 |
DV Miscellaneous Loans and Financial Debts (4) | 891.00 | 19 181.00 | | 891.00 |
DX Trade payables and related accounts | 2 356.00 | 5 278.00 | | 2 356.00 |
DY Tax and social security liabilities | 14 780.00 | 13 613.00 | | 14 780.00 |
EC TOTAL (IV) | 18 083.00 | 38 128.00 | | 18 083.00 |
EE Grand total (I to V) | 179 040.00 | 189 682.00 | | 179 040.00 |
EI Including equity loans | 891.00 | | | 891.00 |
| |
| 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 | 60 269.00 | | | 60 269.00 |
I3 DECREASES Total Financial Fixed Assets | | | 56 940.00 | |
I4 DECREASES Grand Total | | | 60 269.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 329.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 329.00 | | | 3 329.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 56 940.00 | | | 56 940.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 393.00 | 683.00 | | 1 393.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 393.00 | 683.00 | | 1 393.00 |
| |
| 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 | 2 356.00 | 2 356.00 | | 2 356.00 |
8C Staff and Related Accounts | 2 501.00 | 2 501.00 | | 2 501.00 |
8D Social Security and Other Social Organizations | 4 589.00 | 4 589.00 | | 4 589.00 |
UX Other trade receivables | 19 892.00 | 19 892.00 | | 19 892.00 |
VB VAT | 296.00 | 296.00 | | 296.00 |
VG Loans with a maturity of up to one year at origin | 56.00 | 56.00 | | 56.00 |
VI Group and Associates | 891.00 | 891.00 | | 891.00 |
VM Income taxes | 5 869.00 | 5 869.00 | | 5 869.00 |
VQ Other Taxes, Duties, and Similar Debts | 756.00 | 756.00 | | 756.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 057.00 | 26 057.00 | | 26 057.00 |
VW VAT | 6 934.00 | 6 934.00 | | 6 934.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 083.00 | 18 083.00 | | 18 083.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
