| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 39 610.00 | 39 610.00 | | 39 610.00 |
AF Concessions, Patents and Similar Rights | 1 034.00 | 1 034.00 | | 1 034.00 |
AH Goodwill | 250 000.00 | | 250 000.00 | 250 000.00 |
AT Other tangible assets | 32 360.00 | 10 385.00 | 21 975.00 | 32 360.00 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BH Other financial assets | 1 351.00 | | 1 351.00 | 1 351.00 |
BJ TOTAL (I) | 324 508.00 | 51 029.00 | 273 479.00 | 324 508.00 |
BT Goods | 69 130.00 | | 69 130.00 | 69 130.00 |
BV Advances and down payments on orders | 1 800.00 | | 1 800.00 | 1 800.00 |
BZ Other receivables | 19 676.00 | | 19 676.00 | 19 676.00 |
CD Marketable securities | 113.00 | | 113.00 | 113.00 |
CF Cash and cash equivalents | 78 003.00 | | 78 003.00 | 78 003.00 |
CH Prepaid expenses | 862.00 | | 862.00 | 862.00 |
CJ TOTAL (II) | 169 584.00 | | 169 584.00 | 169 584.00 |
CO Grand total (0 to V) | 494 092.00 | 51 029.00 | 443 063.00 | 494 092.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 2 000.00 | | 10 000.00 |
DH Retained earnings | -27 039.00 | -16 706.00 | | -27 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 106.00 | -10 334.00 | | 61 106.00 |
DL TOTAL (I) | 44 066.00 | -25 039.00 | | 44 066.00 |
DU Loans and Debts from Credit Institutions (3) | 90 065.00 | 115 108.00 | | 90 065.00 |
DV Miscellaneous Loans and Financial Debts (4) | 325.00 | 186.00 | | 325.00 |
DX Trade payables and related accounts | 182 002.00 | 175 978.00 | | 182 002.00 |
DY Tax and social security liabilities | 24 523.00 | 14 181.00 | | 24 523.00 |
EA Other liabilities | 102 082.00 | 139 670.00 | | 102 082.00 |
EC TOTAL (IV) | 398 997.00 | 445 124.00 | | 398 997.00 |
EE Grand total (I to V) | 443 063.00 | 420 084.00 | | 443 063.00 |
EG Accrued income and payables due within one year | 335 821.00 | 355 134.00 | | 335 821.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 75.00 | 24.00 | | 75.00 |
EI Including equity loans | 325.00 | | | 325.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 626.00 | 3 401.00 | 2 998.00 | 50 626.00 |
PE DEPRECIATION Total including other intangible assets | 40 644.00 | | | 40 644.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 982.00 | 3 401.00 | 2 998.00 | 9 982.00 |
| |
| 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 | 325.00 | 325.00 | | 325.00 |
8B Suppliers and Related Accounts | 182 002.00 | 182 002.00 | | 182 002.00 |
8D Social Security and Other Social Organizations | 24 523.00 | 24 523.00 | | 24 523.00 |
8K Other liabilities (including liabilities related to repo transactions) | 102 082.00 | 102 082.00 | | 102 082.00 |
UT Other financial assets | 1 351.00 | | 1 351.00 | 1 351.00 |
VG Loans with a maturity of up to one year at origin | 90 065.00 | 26 348.00 | 63 716.00 | 90 065.00 |
VS Prepaid expenses | 20 538.00 | 20 538.00 | | 20 538.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 890.00 | 20 538.00 | 1 351.00 | 21 890.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 398 997.00 | 335 280.00 | 63 716.00 | 398 997.00 |
