| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 041.00 | 3 041.00 | | 3 041.00 |
AT Other tangible assets | 6 317.00 | 3 476.00 | 2 841.00 | 6 317.00 |
BD Other fixed assets | 64.00 | | 64.00 | 64.00 |
BH Other financial assets | 550.00 | | 550.00 | 550.00 |
BJ TOTAL (I) | 9 972.00 | 6 517.00 | 3 455.00 | 9 972.00 |
BT Goods | 180 246.00 | | 180 246.00 | 180 246.00 |
BX Customers and related accounts | 122 970.00 | | 122 970.00 | 122 970.00 |
BZ Other receivables | 1 739.00 | | 1 739.00 | 1 739.00 |
CF Cash and cash equivalents | 45 318.00 | | 45 318.00 | 45 318.00 |
CH Prepaid expenses | 168.00 | | 168.00 | 168.00 |
CJ TOTAL (II) | 350 441.00 | | 350 441.00 | 350 441.00 |
CO Grand total (0 to V) | 360 413.00 | 6 517.00 | 353 896.00 | 360 413.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 158 535.00 | 150 310.00 | | 158 535.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 930.00 | 8 225.00 | | 27 930.00 |
DL TOTAL (I) | 193 065.00 | 165 135.00 | | 193 065.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 820.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 984.00 | 984.00 | | 984.00 |
DX Trade payables and related accounts | 124 125.00 | 76 062.00 | | 124 125.00 |
DY Tax and social security liabilities | 30 264.00 | 7 903.00 | | 30 264.00 |
EA Other liabilities | 5 458.00 | 5 458.00 | | 5 458.00 |
EC TOTAL (IV) | 160 831.00 | 92 228.00 | | 160 831.00 |
EE Grand total (I to V) | 353 896.00 | 257 363.00 | | 353 896.00 |
| |
| 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 | 10 319.00 | | 1 795.00 | 10 319.00 |
I3 DECREASES Total Financial Fixed Assets | | | 614.00 | |
I4 DECREASES Grand Total | | 2 142.00 | 9 972.00 | |
IO DECREASES Total including other intangible assets | | | 3 041.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 142.00 | 6 317.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 041.00 | | | 3 041.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 664.00 | | 1 795.00 | 6 664.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 614.00 | | | 614.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 946.00 | 1 713.00 | 2 142.00 | 6 946.00 |
PE DEPRECIATION Total including other intangible assets | 3 041.00 | | | 3 041.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 905.00 | 1 713.00 | 2 142.00 | 3 905.00 |
| |
| 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 | 124 125.00 | 124 125.00 | | 124 125.00 |
8C Staff and Related Accounts | 19 316.00 | 19 316.00 | | 19 316.00 |
8E Income Taxes | 5 235.00 | 5 235.00 | | 5 235.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 458.00 | 5 458.00 | | 5 458.00 |
UT Other financial assets | 550.00 | | 550.00 | 550.00 |
UX Other trade receivables | 122 970.00 | 122 970.00 | | 122 970.00 |
VB VAT | 1 086.00 | 1 086.00 | | 1 086.00 |
VC Group and associates | 487.00 | 487.00 | | 487.00 |
VI Group and Associates | 984.00 | 984.00 | | 984.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 166.00 | 166.00 | | 166.00 |
VS Prepaid expenses | 168.00 | 168.00 | | 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 427.00 | 124 877.00 | 550.00 | 125 427.00 |
VW VAT | 5 713.00 | 5 713.00 | | 5 713.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 831.00 | 160 831.00 | | 160 831.00 |
