| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 305.00 | | 305.00 | 305.00 |
AT Other tangible assets | 2 274.00 | 2 274.00 | | 2 274.00 |
BH Other financial assets | 392.00 | | 392.00 | 392.00 |
BJ TOTAL (I) | 2 972.00 | 2 274.00 | 697.00 | 2 972.00 |
BX Customers and related accounts | 35 913.00 | | 35 913.00 | 35 913.00 |
BZ Other receivables | 4 989.00 | | 4 989.00 | 4 989.00 |
CF Cash and cash equivalents | 39 331.00 | | 39 331.00 | 39 331.00 |
CH Prepaid expenses | 152.00 | | 152.00 | 152.00 |
CJ TOTAL (II) | 80 386.00 | | 80 386.00 | 80 386.00 |
CO Grand total (0 to V) | 83 357.00 | 2 274.00 | 81 083.00 | 83 357.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 7 622.00 | 7 286.00 | | 7 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 414.00 | 336.00 | | 7 414.00 |
DL TOTAL (I) | 19 436.00 | 12 022.00 | | 19 436.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 675.00 | 9 018.00 | | 10 675.00 |
DX Trade payables and related accounts | 26 997.00 | 12 599.00 | | 26 997.00 |
DY Tax and social security liabilities | 16 907.00 | 33 432.00 | | 16 907.00 |
EA Other liabilities | 7 068.00 | 4 337.00 | | 7 068.00 |
EC TOTAL (IV) | 61 647.00 | 59 386.00 | | 61 647.00 |
EE Grand total (I to V) | 81 083.00 | 71 408.00 | | 81 083.00 |
EG Accrued income and payables due within one year | 61 647.00 | 59 386.00 | | 61 647.00 |
| |
| 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 | 3 792.00 | | | 3 792.00 |
I3 DECREASES Total Financial Fixed Assets | | | 392.00 | |
I4 DECREASES Grand Total | | 820.00 | 2 972.00 | |
IO DECREASES Total including other intangible assets | | | 305.00 | |
IY DECREASES Total Tangible Fixed Assets | | 820.00 | 2 274.00 | |
KD ACQUISITIONS Total including other intangible assets | 305.00 | | | 305.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 095.00 | | | 3 095.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 392.00 | | | 392.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 283.00 | 812.00 | 820.00 | 2 283.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 283.00 | 812.00 | 820.00 | 2 283.00 |
| |
| 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 | 26 997.00 | 26 997.00 | | 26 997.00 |
8C Staff and Related Accounts | 5 352.00 | 5 352.00 | | 5 352.00 |
8D Social Security and Other Social Organizations | 1 832.00 | 1 832.00 | | 1 832.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 068.00 | 7 068.00 | | 7 068.00 |
UT Other financial assets | 392.00 | | 392.00 | 392.00 |
UX Other trade receivables | 35 913.00 | 35 913.00 | | 35 913.00 |
VB VAT | 4 020.00 | 4 020.00 | | 4 020.00 |
VI Group and Associates | 10 675.00 | 10 675.00 | | 10 675.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 456.00 | 4 456.00 | | 4 456.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 969.00 | 969.00 | | 969.00 |
VS Prepaid expenses | 152.00 | 152.00 | | 152.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 447.00 | 41 055.00 | 392.00 | 41 447.00 |
VW VAT | 5 267.00 | 5 267.00 | | 5 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 647.00 | 61 647.00 | | 61 647.00 |
