| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 713.00 | 4 290.00 | 423.00 | 4 713.00 |
BH Other financial assets | 2 881.00 | | 2 881.00 | 2 881.00 |
BJ TOTAL (I) | 7 594.00 | 4 290.00 | 3 304.00 | 7 594.00 |
BT Goods | 31 964.00 | | 31 964.00 | 31 964.00 |
BX Customers and related accounts | 30 033.00 | | 30 033.00 | 30 033.00 |
BZ Other receivables | 9 867.00 | | 9 867.00 | 9 867.00 |
CF Cash and cash equivalents | 3 982.00 | | 3 982.00 | 3 982.00 |
CJ TOTAL (II) | 75 846.00 | | 75 846.00 | 75 846.00 |
CO Grand total (0 to V) | 83 440.00 | 4 290.00 | 79 150.00 | 83 440.00 |
| |
| 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 |
DH Retained earnings | -1 797.00 | -14 398.00 | | -1 797.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 592.00 | 12 601.00 | | -25 592.00 |
DL TOTAL (I) | -22 389.00 | 3 203.00 | | -22 389.00 |
DU Loans and Debts from Credit Institutions (3) | 55 445.00 | 7 109.00 | | 55 445.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 464.00 | 43 894.00 | | 9 464.00 |
DX Trade payables and related accounts | 22 506.00 | 8 780.00 | | 22 506.00 |
DY Tax and social security liabilities | 12 642.00 | 5 255.00 | | 12 642.00 |
EA Other liabilities | 1 481.00 | 100.00 | | 1 481.00 |
EC TOTAL (IV) | 101 539.00 | 65 137.00 | | 101 539.00 |
EE Grand total (I to V) | 79 150.00 | 68 340.00 | | 79 150.00 |
EG Accrued income and payables due within one year | 101 539.00 | 65 137.00 | | 101 539.00 |
| |
| 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 | 4 964.00 | | 2 630.00 | 4 964.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 881.00 | |
I4 DECREASES Grand Total | | | 7 594.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 713.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 713.00 | | | 4 713.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 251.00 | | 2 630.00 | 251.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 111.00 | 1 179.00 | | 3 111.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 111.00 | 1 179.00 | | 3 111.00 |
| |
| 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 | 22 506.00 | 22 506.00 | | 22 506.00 |
8C Staff and Related Accounts | 3 795.00 | 3 795.00 | | 3 795.00 |
8D Social Security and Other Social Organizations | 1 322.00 | 1 322.00 | | 1 322.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 481.00 | 1 481.00 | | 1 481.00 |
UT Other financial assets | 2 881.00 | 2 881.00 | | 2 881.00 |
UX Other trade receivables | 30 033.00 | 30 033.00 | | 30 033.00 |
VB VAT | 1 719.00 | 1 719.00 | | 1 719.00 |
VG Loans with a maturity of up to one year at origin | 55 445.00 | 55 445.00 | | 55 445.00 |
VI Group and Associates | 9 464.00 | 9 464.00 | | 9 464.00 |
VJ Loans taken out during the year | 37 500.00 | | | 37 500.00 |
VQ Other Taxes, Duties, and Similar Debts | 686.00 | 686.00 | | 686.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 149.00 | 8 149.00 | | 8 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 781.00 | 42 781.00 | | 42 781.00 |
VW VAT | 6 839.00 | 6 839.00 | | 6 839.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 539.00 | 101 539.00 | | 101 539.00 |
