| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 850.00 | 850.00 | | 850.00 |
BJ TOTAL (I) | 850.00 | 850.00 | | 850.00 |
BT Goods | 1 551 352.00 | | 1 551 352.00 | 1 551 352.00 |
BX Customers and related accounts | 701 888.00 | | 701 888.00 | 701 888.00 |
BZ Other receivables | 19 331.00 | | 19 331.00 | 19 331.00 |
CF Cash and cash equivalents | 49 034.00 | | 49 034.00 | 49 034.00 |
CH Prepaid expenses | 680.00 | | 680.00 | 680.00 |
CJ TOTAL (II) | 2 322 284.00 | | 2 322 284.00 | 2 322 284.00 |
CO Grand total (0 to V) | 2 323 134.00 | 850.00 | 2 322 284.00 | 2 323 134.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 655 000.00 | 1 655 000.00 | | 1 655 000.00 |
DD Legal reserve (1) | 555.00 | 555.00 | | 555.00 |
DG Other reserves | 10 541.00 | 10 541.00 | | 10 541.00 |
DH Retained earnings | -3 291.00 | | | -3 291.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 475.00 | -3 291.00 | | 10 475.00 |
DL TOTAL (I) | 1 673 279.00 | 1 662 805.00 | | 1 673 279.00 |
DU Loans and Debts from Credit Institutions (3) | 856.00 | 965.00 | | 856.00 |
DX Trade payables and related accounts | 634 944.00 | 1 026 900.00 | | 634 944.00 |
DY Tax and social security liabilities | 13 204.00 | 29 205.00 | | 13 204.00 |
EC TOTAL (IV) | 649 004.00 | 1 057 070.00 | | 649 004.00 |
EE Grand total (I to V) | 2 322 284.00 | 2 719 874.00 | | 2 322 284.00 |
EG Accrued income and payables due within one year | 649 004.00 | 1 057 070.00 | | 649 004.00 |
| |
| 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 | 850.00 | | | 850.00 |
I4 DECREASES Grand Total | | | 850.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 850.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 850.00 | | | 850.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 850.00 | | | 850.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 850.00 | | | 850.00 |
| |
| 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 | 634 944.00 | 634 944.00 | | 634 944.00 |
8C Staff and Related Accounts | 4 755.00 | 4 755.00 | | 4 755.00 |
8D Social Security and Other Social Organizations | 5 245.00 | 5 245.00 | | 5 245.00 |
8E Income Taxes | 1 977.00 | 1 977.00 | | 1 977.00 |
UX Other trade receivables | 701 888.00 | 701 888.00 | | 701 888.00 |
UY Staff and related accounts | 2 000.00 | 2 000.00 | | 2 000.00 |
VB VAT | 13 261.00 | 13 261.00 | | 13 261.00 |
VG Loans with a maturity of up to one year at origin | 856.00 | 856.00 | | 856.00 |
VP Miscellaneous | 4 070.00 | 4 070.00 | | 4 070.00 |
VQ Other Taxes, Duties, and Similar Debts | 894.00 | 894.00 | | 894.00 |
VS Prepaid expenses | 680.00 | 680.00 | | 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 721 898.00 | 721 898.00 | | 721 898.00 |
VW VAT | 334.00 | 334.00 | | 334.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 649 004.00 | 649 004.00 | | 649 004.00 |
