| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 036.00 | 11 314.00 | 722.00 | 12 036.00 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 12 186.00 | 11 314.00 | 872.00 | 12 186.00 |
BT Goods | 260.00 | | 260.00 | 260.00 |
BX Customers and related accounts | 138 165.00 | | 138 165.00 | 138 165.00 |
BZ Other receivables | 29 385.00 | | 29 385.00 | 29 385.00 |
CF Cash and cash equivalents | 81 754.00 | | 81 754.00 | 81 754.00 |
CH Prepaid expenses | 2 799.00 | | 2 799.00 | 2 799.00 |
CJ TOTAL (II) | 252 363.00 | | 252 363.00 | 252 363.00 |
CO Grand total (0 to V) | 264 548.00 | 11 314.00 | 253 234.00 | 264 548.00 |
| |
| 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 |
DG Other reserves | 4 000.00 | 35 000.00 | | 4 000.00 |
DH Retained earnings | 590.00 | 249.00 | | 590.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 470.00 | 9 341.00 | | 39 470.00 |
DL TOTAL (I) | 55 060.00 | 55 590.00 | | 55 060.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 076.00 | 2 505.00 | | 2 076.00 |
DX Trade payables and related accounts | 169 901.00 | 122 352.00 | | 169 901.00 |
DY Tax and social security liabilities | 26 198.00 | 28 067.00 | | 26 198.00 |
EA Other liabilities | | 161.00 | | |
EC TOTAL (IV) | 198 174.00 | 153 084.00 | | 198 174.00 |
EE Grand total (I to V) | 253 234.00 | 208 674.00 | | 253 234.00 |
EG Accrued income and payables due within one year | 198 174.00 | 153 084.00 | | 198 174.00 |
| |
| 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 | 11 436.00 | | 749.00 | 11 436.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 12 186.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 036.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 286.00 | | 749.00 | 11 286.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 286.00 | 27.00 | | 11 286.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 286.00 | 27.00 | | 11 286.00 |
| |
| 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 | 169 901.00 | 169 901.00 | | 169 901.00 |
8C Staff and Related Accounts | 7 734.00 | 7 734.00 | | 7 734.00 |
8D Social Security and Other Social Organizations | 12 032.00 | 12 032.00 | | 12 032.00 |
8E Income Taxes | 4 896.00 | 4 896.00 | | 4 896.00 |
UX Other trade receivables | 138 165.00 | 138 165.00 | | 138 165.00 |
UY Staff and related accounts | 600.00 | 600.00 | | 600.00 |
VB VAT | 28 785.00 | 28 785.00 | | 28 785.00 |
VI Group and Associates | 2 076.00 | 2 076.00 | | 2 076.00 |
VQ Other Taxes, Duties, and Similar Debts | 449.00 | 449.00 | | 449.00 |
VS Prepaid expenses | 2 799.00 | 2 799.00 | | 2 799.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 170 349.00 | 170 349.00 | | 170 349.00 |
VW VAT | 1 087.00 | 1 087.00 | | 1 087.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 198 174.00 | 198 174.00 | | 198 174.00 |
