| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 044.00 | 2 044.00 | | 2 044.00 |
AF Concessions, Patents and Similar Rights | 1 980.00 | 1 832.00 | 148.00 | 1 980.00 |
AH Goodwill | 4 000.00 | | 4 000.00 | 4 000.00 |
AP Buildings | 1 041.00 | 532.00 | 510.00 | 1 041.00 |
AR Technical installations, industrial equipment and tools | 1 721.00 | 1 721.00 | | 1 721.00 |
AT Other tangible assets | 34 550.00 | 32 526.00 | 2 023.00 | 34 550.00 |
BH Other financial assets | 200.00 | | 200.00 | 200.00 |
BJ TOTAL (I) | 45 535.00 | 38 654.00 | 6 881.00 | 45 535.00 |
BT Goods | 13 589.00 | | 13 589.00 | 13 589.00 |
BV Advances and down payments on orders | 1 932.00 | | 1 932.00 | 1 932.00 |
BX Customers and related accounts | 6 899.00 | | 6 899.00 | 6 899.00 |
BZ Other receivables | 4 216.00 | | 4 216.00 | 4 216.00 |
CF Cash and cash equivalents | 41 095.00 | | 41 095.00 | 41 095.00 |
CH Prepaid expenses | 1 588.00 | | 1 588.00 | 1 588.00 |
CJ TOTAL (II) | 69 319.00 | | 69 319.00 | 69 319.00 |
CO Grand total (0 to V) | 114 854.00 | 38 654.00 | 76 200.00 | 114 854.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 88 362.00 | | | 88 362.00 |
DH Retained earnings | -26 451.00 | | | -26 451.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 961.00 | | | -18 961.00 |
DL TOTAL (I) | 59 450.00 | | | 59 450.00 |
DU Loans and Debts from Credit Institutions (3) | 609.00 | | | 609.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80.00 | | | 80.00 |
DW Advances and down payments received on current orders | 6 630.00 | | | 6 630.00 |
DX Trade payables and related accounts | 6 876.00 | | | 6 876.00 |
DY Tax and social security liabilities | 2 555.00 | | | 2 555.00 |
EC TOTAL (IV) | 16 750.00 | | | 16 750.00 |
EE Grand total (I to V) | 76 200.00 | | | 76 200.00 |
EG Accrued income and payables due within one year | 10 121.00 | | | 10 121.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 567.00 | | | 567.00 |
| |
| 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 | 45 535.00 | | | 45 535.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 044.00 | | | 2 044.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200.00 | |
I4 DECREASES Grand Total | | | 45 535.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 044.00 | |
IO DECREASES Total including other intangible assets | | | 5 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 311.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 980.00 | | | 5 980.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 311.00 | | | 37 311.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 200.00 | | | 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 624.00 | 2 030.00 | | 36 624.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 044.00 | | | 2 044.00 |
PE DEPRECIATION Total including other intangible assets | 1 732.00 | 100.00 | | 1 732.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 848.00 | 1 930.00 | | 32 848.00 |
| |
| 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 | 6 876.00 | 6 876.00 | | 6 876.00 |
UT Other financial assets | 200.00 | | 200.00 | 200.00 |
UX Other trade receivables | 6 899.00 | 6 899.00 | | 6 899.00 |
UZ Social Security, other social security organizations | 964.00 | 964.00 | | 964.00 |
VB VAT | 1 173.00 | 1 173.00 | | 1 173.00 |
VH Loans with a maturity of more than one year at origin | 609.00 | 609.00 | | 609.00 |
VI Group and Associates | 80.00 | 80.00 | | 80.00 |
VM Income taxes | 2 079.00 | 2 079.00 | | 2 079.00 |
VQ Other Taxes, Duties, and Similar Debts | 884.00 | 884.00 | | 884.00 |
VS Prepaid expenses | 1 588.00 | 1 588.00 | | 1 588.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 903.00 | 12 703.00 | 200.00 | 12 903.00 |
VW VAT | 1 671.00 | 1 671.00 | | 1 671.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 121.00 | 10 121.00 | | 10 121.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 192.00 | | | 192.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 831.00 | | | 3 831.00 |
ST Other accounts | 21 960.00 | | | 21 960.00 |
XQ Rental, rental and co-ownership charges | 20 902.00 | | | 20 902.00 |
YQ Equipment leasing commitment | 4 013.00 | | | 4 013.00 |
YW Business tax | 1 151.00 | | | 1 151.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 342.00 | | | 1 342.00 |
YY Amount of VAT collected | 15 560.00 | | | 15 560.00 |
YZ Total deductible VAT on goods and services | 10 734.00 | | | 10 734.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 46 693.00 | | | 46 693.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
