| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 522 283.00 | 481 897.00 | 40 386.00 | 522 283.00 |
BH Other financial assets | 97 733.00 | | 97 733.00 | 97 733.00 |
BJ TOTAL (I) | 620 016.00 | 481 897.00 | 138 119.00 | 620 016.00 |
BZ Other receivables | 1 065 159.00 | | 1 065 159.00 | 1 065 159.00 |
CF Cash and cash equivalents | 31 859.00 | | 31 859.00 | 31 859.00 |
CH Prepaid expenses | 9 224.00 | | 9 224.00 | 9 224.00 |
CJ TOTAL (II) | 1 106 241.00 | | 1 106 241.00 | 1 106 241.00 |
CO Grand total (0 to V) | 1 726 257.00 | 481 897.00 | 1 244 360.00 | 1 726 257.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | 110 000.00 | | 110 000.00 |
DD Legal reserve (1) | 11 000.00 | 11 000.00 | | 11 000.00 |
DH Retained earnings | 737 268.00 | 698 242.00 | | 737 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 143.00 | 39 027.00 | | -47 143.00 |
DL TOTAL (I) | 811 126.00 | 858 269.00 | | 811 126.00 |
DP Provisions for Risks | 110 000.00 | | | 110 000.00 |
DR TOTAL (IV) | 110 000.00 | | | 110 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 800.00 | 1 800.00 | | 1 800.00 |
DX Trade payables and related accounts | 161 169.00 | 19 961.00 | | 161 169.00 |
DY Tax and social security liabilities | 160 266.00 | 203 739.00 | | 160 266.00 |
EC TOTAL (IV) | 323 235.00 | 225 500.00 | | 323 235.00 |
EE Grand total (I to V) | 1 244 360.00 | 1 083 769.00 | | 1 244 360.00 |
EG Accrued income and payables due within one year | 321 435.00 | 223 700.00 | | 321 435.00 |
| |
| 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 | 617 736.00 | | 2 280.00 | 617 736.00 |
I3 DECREASES Total Financial Fixed Assets | | | 97 733.00 | |
I4 DECREASES Grand Total | | | 620 016.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 522 283.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 520 003.00 | | 2 280.00 | 520 003.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 97 733.00 | | | 97 733.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 456 592.00 | 25 305.00 | | 456 592.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 456 592.00 | 25 305.00 | | 456 592.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 110 000.00 | | |
7C Grand total | | 110 000.00 | | |
UE of which provisions and reversals: - Operating | | 110 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 800.00 | | | 1 800.00 |
8B Suppliers and Related Accounts | 161 169.00 | 161 169.00 | | 161 169.00 |
8D Social Security and Other Social Organizations | 160 266.00 | 160 266.00 | | 160 266.00 |
UT Other financial assets | 97 733.00 | | 97 733.00 | 97 733.00 |
UX Other trade receivables | 1 065 159.00 | 1 065 159.00 | | 1 065 159.00 |
VS Prepaid expenses | 9 224.00 | 9 224.00 | | 9 224.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 172 116.00 | 1 074 383.00 | 97 733.00 | 1 172 116.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 323 235.00 | 321 435.00 | | 323 235.00 |
