| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 25 000.00 | | 25 000.00 | 25 000.00 |
AT Other tangible assets | 5 000.00 | 5 000.00 | | 5 000.00 |
BH Other financial assets | 3 300.00 | | 3 300.00 | 3 300.00 |
BJ TOTAL (I) | 33 300.00 | 5 000.00 | 28 300.00 | 33 300.00 |
BZ Other receivables | 1 682.00 | | 1 682.00 | 1 682.00 |
CF Cash and cash equivalents | 39 989.00 | | 39 989.00 | 39 989.00 |
CJ TOTAL (II) | 41 671.00 | | 41 671.00 | 41 671.00 |
CO Grand total (0 to V) | 74 971.00 | 5 000.00 | 69 971.00 | 74 971.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 39 948.00 | 25 599.00 | | 39 948.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 981.00 | 14 349.00 | | 8 981.00 |
DL TOTAL (I) | 49 930.00 | 40 948.00 | | 49 930.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 384.00 | 10 867.00 | | 9 384.00 |
DX Trade payables and related accounts | 1 579.00 | 493.00 | | 1 579.00 |
DY Tax and social security liabilities | 9 079.00 | 8 478.00 | | 9 079.00 |
EC TOTAL (IV) | 20 041.00 | 19 838.00 | | 20 041.00 |
EE Grand total (I to V) | 69 971.00 | 60 786.00 | | 69 971.00 |
EG Accrued income and payables due within one year | 20 041.00 | 19 838.00 | | 20 041.00 |
| |
| 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 | 33 300.00 | | | 33 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 300.00 | |
I4 DECREASES Grand Total | | | 33 300.00 | |
IO DECREASES Total including other intangible assets | | | 25 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 000.00 | | | 25 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 000.00 | | | 5 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 300.00 | | | 3 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 000.00 | | | 5 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 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 | 1 579.00 | 1 579.00 | | 1 579.00 |
8C Staff and Related Accounts | 2 609.00 | 2 609.00 | | 2 609.00 |
8D Social Security and Other Social Organizations | 2 604.00 | 2 604.00 | | 2 604.00 |
UT Other financial assets | 3 300.00 | 3 300.00 | | 3 300.00 |
UZ Social Security, other social security organizations | 58.00 | 58.00 | | 58.00 |
VB VAT | 1 624.00 | 1 624.00 | | 1 624.00 |
VI Group and Associates | 9 384.00 | 9 384.00 | | 9 384.00 |
VQ Other Taxes, Duties, and Similar Debts | 18.00 | 18.00 | | 18.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 982.00 | 4 982.00 | | 4 982.00 |
VW VAT | 3 076.00 | 3 076.00 | | 3 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 270.00 | 19 270.00 | | 19 270.00 |
