| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 084.00 | 16 833.00 | 1 252.00 | 18 084.00 |
BH Other financial assets | 6 842.00 | | 6 842.00 | 6 842.00 |
BJ TOTAL (I) | 24 926.00 | 16 833.00 | 8 094.00 | 24 926.00 |
BT Goods | 4 518.00 | | 4 518.00 | 4 518.00 |
BZ Other receivables | 6 909.00 | | 6 909.00 | 6 909.00 |
CF Cash and cash equivalents | 20 535.00 | | 20 535.00 | 20 535.00 |
CH Prepaid expenses | 1 217.00 | | 1 217.00 | 1 217.00 |
CJ TOTAL (II) | 33 180.00 | | 33 180.00 | 33 180.00 |
CO Grand total (0 to V) | 58 106.00 | 16 833.00 | 41 273.00 | 58 106.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | 7 623.00 | | 7 623.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 21 175.00 | 21 175.00 | | 21 175.00 |
DH Retained earnings | -17 745.00 | -12 956.00 | | -17 745.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 315.00 | -4 789.00 | | -5 315.00 |
DL TOTAL (I) | 6 500.00 | 11 815.00 | | 6 500.00 |
DU Loans and Debts from Credit Institutions (3) | 8 400.00 | | | 8 400.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 031.00 | 15 836.00 | | 5 031.00 |
DX Trade payables and related accounts | 8 342.00 | 12 406.00 | | 8 342.00 |
EA Other liabilities | 13 000.00 | | | 13 000.00 |
EC TOTAL (IV) | 34 773.00 | 28 242.00 | | 34 773.00 |
EE Grand total (I to V) | 41 273.00 | 40 057.00 | | 41 273.00 |
EG Accrued income and payables due within one year | 26 373.00 | 28 242.00 | | 26 373.00 |
EI Including equity loans | 5 031.00 | | | 5 031.00 |
| |
| 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 | 24 926.00 | | | 24 926.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 842.00 | |
I4 DECREASES Grand Total | | | 24 926.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 084.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 084.00 | | | 18 084.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 842.00 | | | 6 842.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 620.00 | 213.00 | | 16 620.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 620.00 | 213.00 | | 16 620.00 |
| |
| 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 | 8 342.00 | 8 342.00 | | 8 342.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 000.00 | 13 000.00 | | 13 000.00 |
UT Other financial assets | 6 842.00 | | 6 842.00 | 6 842.00 |
VB VAT | 4 878.00 | 4 878.00 | | 4 878.00 |
VH Loans with a maturity of more than one year at origin | 8 400.00 | | 8 400.00 | 8 400.00 |
VI Group and Associates | 5 031.00 | 5 031.00 | | 5 031.00 |
VJ Loans taken out during the year | 8 400.00 | | | 8 400.00 |
VP Miscellaneous | 2 031.00 | 2 031.00 | | 2 031.00 |
VS Prepaid expenses | 1 217.00 | 1 217.00 | | 1 217.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 968.00 | 8 126.00 | 6 842.00 | 14 968.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 773.00 | 26 373.00 | 8 400.00 | 34 773.00 |
