| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 38 565.00 | 26 620.00 | 11 945.00 | 38 565.00 |
BH Other financial assets | 4 341.00 | | 4 341.00 | 4 341.00 |
BJ TOTAL (I) | 42 907.00 | 26 620.00 | 16 287.00 | 42 907.00 |
BX Customers and related accounts | 209 441.00 | 58 662.00 | 150 779.00 | 209 441.00 |
BZ Other receivables | 14 974.00 | | 14 974.00 | 14 974.00 |
CF Cash and cash equivalents | 397 693.00 | | 397 693.00 | 397 693.00 |
CH Prepaid expenses | 449.00 | | 449.00 | 449.00 |
CJ TOTAL (II) | 622 558.00 | 58 662.00 | 563 896.00 | 622 558.00 |
CO Grand total (0 to V) | 665 464.00 | 85 282.00 | 580 182.00 | 665 464.00 |
| |
| 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 | 89 069.00 | 100 983.00 | | 89 069.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 162.00 | 48 087.00 | | 30 162.00 |
DL TOTAL (I) | 130 231.00 | 160 069.00 | | 130 231.00 |
DP Provisions for Risks | 137 438.00 | 137 438.00 | | 137 438.00 |
DR TOTAL (IV) | 137 438.00 | 137 438.00 | | 137 438.00 |
DV Miscellaneous Loans and Financial Debts (4) | 129 889.00 | 106 558.00 | | 129 889.00 |
DX Trade payables and related accounts | 13 416.00 | 1 919.00 | | 13 416.00 |
DY Tax and social security liabilities | 130 208.00 | 128 309.00 | | 130 208.00 |
EA Other liabilities | | 5 630.00 | | |
EB Prepaid income (2) | 39 000.00 | 40 150.00 | | 39 000.00 |
EC TOTAL (IV) | 312 513.00 | 282 566.00 | | 312 513.00 |
EE Grand total (I to V) | 580 182.00 | 580 073.00 | | 580 182.00 |
EG Accrued income and payables due within one year | 312 513.00 | 282 566.00 | | 312 513.00 |
| |
| 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 | 42 907.00 | | | 42 907.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 341.00 | |
I4 DECREASES Grand Total | | | 42 907.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 565.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 565.00 | | | 38 565.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 341.00 | | | 4 341.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 550.00 | 8 070.00 | 26 620.00 | 18 550.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 550.00 | 8 070.00 | 26 620.00 | 18 550.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 137 438.00 | | | 137 438.00 |
6T Receivables | 56 420.00 | 2 242.00 | | 56 420.00 |
7B Total provisions for depreciation | 56 420.00 | 2 242.00 | | 56 420.00 |
7C Grand total | 193 858.00 | 2 242.00 | | 193 858.00 |
UE of which provisions and reversals: - Operating | | 2 242.00 | | |
| |
| 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 | 13 416.00 | 13 416.00 | | 13 416.00 |
8C Staff and Related Accounts | 34 958.00 | 34 958.00 | | 34 958.00 |
8D Social Security and Other Social Organizations | 53 163.00 | 53 163.00 | | 53 163.00 |
8L Deferred income | 39 000.00 | 39 000.00 | | 39 000.00 |
UT Other financial assets | 4 341.00 | | 4 341.00 | 4 341.00 |
UX Other trade receivables | 209 441.00 | 209 441.00 | | 209 441.00 |
VB VAT | 3 619.00 | 3 619.00 | | 3 619.00 |
VI Group and Associates | 129 889.00 | 129 889.00 | | 129 889.00 |
VM Income taxes | 11 328.00 | 11 328.00 | | 11 328.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 913.00 | 2 913.00 | | 2 913.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27.00 | 27.00 | | 27.00 |
VS Prepaid expenses | 449.00 | 449.00 | | 449.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 229 206.00 | 224 865.00 | 4 341.00 | 229 206.00 |
VW VAT | 39 173.00 | 39 173.00 | | 39 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 312 513.00 | 312 513.00 | | 312 513.00 |
