| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 83 500.00 | 11 765.00 | 71 735.00 | 83 500.00 |
BJ TOTAL (I) | 83 500.00 | 11 765.00 | 71 735.00 | 83 500.00 |
BX Customers and related accounts | 23 534.00 | | 23 534.00 | 23 534.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 22 520.00 | | 22 520.00 | 22 520.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 46 055.00 | | 46 055.00 | 46 055.00 |
CO Grand total (0 to V) | 129 555.00 | 11 765.00 | 117 789.00 | 129 555.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DH Retained earnings | 1 674.00 | | | 1 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 432.00 | 3 174.00 | | 20 432.00 |
DL TOTAL (I) | 38 606.00 | 18 174.00 | | 38 606.00 |
DU Loans and Debts from Credit Institutions (3) | 44 307.00 | | | 44 307.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 954.00 | 5 171.00 | | 7 954.00 |
DX Trade payables and related accounts | 2 056.00 | 9 753.00 | | 2 056.00 |
DY Tax and social security liabilities | 24 796.00 | 8 645.00 | | 24 796.00 |
EA Other liabilities | 70.00 | | | 70.00 |
EC TOTAL (IV) | 79 184.00 | 23 569.00 | | 79 184.00 |
EE Grand total (I to V) | 117 789.00 | 41 743.00 | | 117 789.00 |
EG Accrued income and payables due within one year | 45 546.00 | 23 569.00 | | 45 546.00 |
EI Including equity loans | 7 954.00 | | | 7 954.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | | | 83 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 83 506.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 11 765.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 11 765.00 | | |
| |
| 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 | 2 056.00 | 2 056.00 | | 2 056.00 |
8D Social Security and Other Social Organizations | 15 202.00 | 15 202.00 | | 15 202.00 |
8E Income Taxes | 2 811.00 | 2 811.00 | | 2 811.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70.00 | 70.00 | | 70.00 |
UX Other trade receivables | 23 534.00 | 23 534.00 | | 23 534.00 |
VH Loans with a maturity of more than one year at origin | 44 307.00 | 10 669.00 | 33 638.00 | 44 307.00 |
VI Group and Associates | 7 954.00 | 7 954.00 | | 7 954.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VK Loans repaid during the year | 6 509.00 | | | 6 509.00 |
VQ Other Taxes, Duties, and Similar Debts | 103.00 | 103.00 | | 103.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 534.00 | 23 534.00 | | 23 534.00 |
VW VAT | 6 680.00 | 6 680.00 | | 6 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 184.00 | 45 546.00 | 33 638.00 | 79 184.00 |
