| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 963.00 | 7 414.00 | 548.00 | 7 963.00 |
BH Other financial assets | 1 254.00 | | 1 254.00 | 1 254.00 |
BJ TOTAL (I) | 9 217.00 | 7 414.00 | 1 802.00 | 9 217.00 |
BV Advances and down payments on orders | 150 900.00 | | 150 900.00 | 150 900.00 |
BX Customers and related accounts | 72 616.00 | | 72 616.00 | 72 616.00 |
BZ Other receivables | 63 480.00 | | 63 480.00 | 63 480.00 |
CF Cash and cash equivalents | 2 608 328.00 | | 2 608 328.00 | 2 608 328.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 895 325.00 | | 2 895 325.00 | 2 895 325.00 |
CO Grand total (0 to V) | 2 904 542.00 | 7 414.00 | 2 897 128.00 | 2 904 542.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 115 000.00 | 115 000.00 | | 115 000.00 |
DB Share, merger, contribution premiums, etc. | 1 524.00 | 1 524.00 | | 1 524.00 |
DD Legal reserve (1) | 11 500.00 | 11 500.00 | | 11 500.00 |
DG Other reserves | 2 357 000.00 | 2 111 000.00 | | 2 357 000.00 |
DH Retained earnings | 170.00 | 356.00 | | 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 507.00 | 245 813.00 | | 85 507.00 |
DL TOTAL (I) | 2 570 702.00 | 2 485 194.00 | | 2 570 702.00 |
DU Loans and Debts from Credit Institutions (3) | 25.00 | 23.00 | | 25.00 |
DX Trade payables and related accounts | 303 197.00 | 50 366.00 | | 303 197.00 |
DY Tax and social security liabilities | 23 203.00 | 13 078.00 | | 23 203.00 |
EC TOTAL (IV) | 326 425.00 | 63 467.00 | | 326 425.00 |
EE Grand total (I to V) | 2 897 128.00 | 2 548 662.00 | | 2 897 128.00 |
EG Accrued income and payables due within one year | | 63 467.00 | | |
| |
| 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 | 9 217.00 | | | 9 217.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 254.00 | |
I4 DECREASES Grand Total | | | 9 217.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 963.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 963.00 | | | 7 963.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 254.00 | | | 1 254.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 104.00 | 310.00 | | 7 104.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 104.00 | 310.00 | | 7 104.00 |
| |
| 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 | 303 197.00 | 303 197.00 | | 303 197.00 |
8C Staff and Related Accounts | 5 403.00 | 5 403.00 | | 5 403.00 |
8D Social Security and Other Social Organizations | 15 572.00 | 15 572.00 | | 15 572.00 |
UT Other financial assets | 1 254.00 | | 1 254.00 | 1 254.00 |
UX Other trade receivables | 72 616.00 | 72 616.00 | | 72 616.00 |
VB VAT | 1 138.00 | 1 138.00 | | 1 138.00 |
VG Loans with a maturity of up to one year at origin | 25.00 | 25.00 | | 25.00 |
VM Income taxes | 62 343.00 | 62 343.00 | | 62 343.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 228.00 | 2 228.00 | | 2 228.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 137 351.00 | 136 097.00 | 1 254.00 | 137 351.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 326 425.00 | 326 425.00 | | 326 425.00 |
