| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 700.00 | 700.00 | | 700.00 |
AT Other tangible assets | 40 904.00 | 40 904.00 | | 40 904.00 |
BH Other financial assets | 4 261.00 | | 4 261.00 | 4 261.00 |
BJ TOTAL (I) | 45 865.00 | 41 604.00 | 4 261.00 | 45 865.00 |
BT Goods | 13 397.00 | | 13 397.00 | 13 397.00 |
BZ Other receivables | 35 851.00 | | 35 851.00 | 35 851.00 |
CF Cash and cash equivalents | 17 755.00 | | 17 755.00 | 17 755.00 |
CH Prepaid expenses | 397.00 | | 397.00 | 397.00 |
CJ TOTAL (II) | 67 402.00 | | 67 402.00 | 67 402.00 |
CO Grand total (0 to V) | 113 268.00 | 41 604.00 | 71 663.00 | 113 268.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 14 598.00 | 5 048.00 | | 14 598.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 363.00 | 9 550.00 | | 25 363.00 |
DL TOTAL (I) | 48 762.00 | 23 398.00 | | 48 762.00 |
DU Loans and Debts from Credit Institutions (3) | 51.00 | 15 031.00 | | 51.00 |
DX Trade payables and related accounts | 6 428.00 | 5 322.00 | | 6 428.00 |
DY Tax and social security liabilities | 16 421.00 | 11 182.00 | | 16 421.00 |
EC TOTAL (IV) | 22 901.00 | 31 536.00 | | 22 901.00 |
EE Grand total (I to V) | 71 663.00 | 54 935.00 | | 71 663.00 |
| |
| 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 | 45 866.00 | | | 45 866.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 262.00 | |
I4 DECREASES Grand Total | | | 45 866.00 | |
IO DECREASES Total including other intangible assets | | | 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 904.00 | |
KD ACQUISITIONS Total including other intangible assets | 700.00 | | | 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 904.00 | | | 40 904.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 262.00 | | | 4 262.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 604.00 | | | 41 604.00 |
PE DEPRECIATION Total including other intangible assets | 700.00 | | | 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 904.00 | | | 40 904.00 |
| |
| 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 | 6 428.00 | 6 428.00 | | 6 428.00 |
8D Social Security and Other Social Organizations | 13 162.00 | 13 162.00 | | 13 162.00 |
UT Other financial assets | 4 262.00 | | 4 262.00 | 4 262.00 |
VB VAT | 466.00 | 466.00 | | 466.00 |
VG Loans with a maturity of up to one year at origin | 52.00 | 52.00 | | 52.00 |
VJ Loans taken out during the year | 37.00 | | | 37.00 |
VK Loans repaid during the year | 15 037.00 | | | 15 037.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 743.00 | 2 743.00 | | 2 743.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 386.00 | 35 386.00 | | 35 386.00 |
VS Prepaid expenses | 397.00 | 397.00 | | 397.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 511.00 | 36 249.00 | 4 262.00 | 40 511.00 |
VW VAT | 516.00 | 516.00 | | 516.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 901.00 | 22 901.00 | | 22 901.00 |
