| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 075.00 | 8 075.00 | | 8 075.00 |
AH Goodwill | 250 000.00 | | 250 000.00 | 250 000.00 |
AT Other tangible assets | 33 333.00 | 33 333.00 | | 33 333.00 |
BJ TOTAL (I) | 291 409.00 | 41 409.00 | 250 000.00 | 291 409.00 |
BT Goods | 270 472.00 | | 270 472.00 | 270 472.00 |
BX Customers and related accounts | 19 949.00 | | 19 949.00 | 19 949.00 |
BZ Other receivables | 4 185.00 | | 4 185.00 | 4 185.00 |
CF Cash and cash equivalents | 132 569.00 | | 132 569.00 | 132 569.00 |
CJ TOTAL (II) | 427 175.00 | | 427 175.00 | 427 175.00 |
CO Grand total (0 to V) | 718 584.00 | 41 409.00 | 677 175.00 | 718 584.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 127 090.00 | 93 187.00 | | 127 090.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 465.00 | 33 904.00 | | 28 465.00 |
DL TOTAL (I) | 166 555.00 | 138 090.00 | | 166 555.00 |
DU Loans and Debts from Credit Institutions (3) | | 13 649.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 358 393.00 | 364 251.00 | | 358 393.00 |
DX Trade payables and related accounts | 70 823.00 | 17 681.00 | | 70 823.00 |
DY Tax and social security liabilities | 23 659.00 | 21 134.00 | | 23 659.00 |
EA Other liabilities | 57 744.00 | 5 493.00 | | 57 744.00 |
EC TOTAL (IV) | 510 620.00 | 422 207.00 | | 510 620.00 |
EE Grand total (I to V) | 677 175.00 | 560 297.00 | | 677 175.00 |
EI Including equity loans | 358 393.00 | | | 358 393.00 |
| |
| 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 | 291 409.00 | | | 291 409.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 8 075.00 | | | 8 075.00 |
I4 DECREASES Grand Total | | | 291 409.00 | |
IN DECREASES Start-up, development, or research expenses | | | 8 075.00 | |
IO DECREASES Total including other intangible assets | | | 250 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 333.00 | |
KD ACQUISITIONS Total including other intangible assets | 250 000.00 | | | 250 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 333.00 | | | 33 333.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 409.00 | | | 41 409.00 |
CY DEPRECIATION Start-up, development, or research expenses | 8 075.00 | | | 8 075.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 333.00 | | | 33 333.00 |
