| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 76.00 | 76.00 | | 76.00 |
AT Other tangible assets | 26 491.00 | 26 491.00 | | 26 491.00 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 26 721.00 | 26 567.00 | 153.00 | 26 721.00 |
BX Customers and related accounts | 6 180.00 | | 6 180.00 | 6 180.00 |
BZ Other receivables | 11.00 | | 11.00 | 11.00 |
CF Cash and cash equivalents | 51 141.00 | | 51 141.00 | 51 141.00 |
CH Prepaid expenses | 1 235.00 | | 1 235.00 | 1 235.00 |
CJ TOTAL (II) | 58 568.00 | | 58 568.00 | 58 568.00 |
CO Grand total (0 to V) | 85 289.00 | 26 567.00 | 58 721.00 | 85 289.00 |
| |
| 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 |
DG Other reserves | 45 959.00 | 59 092.00 | | 45 959.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 095.00 | -13 133.00 | | -8 095.00 |
DL TOTAL (I) | 46 664.00 | 54 759.00 | | 46 664.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 661.00 | 6 525.00 | | 10 661.00 |
DX Trade payables and related accounts | 166.00 | 178.00 | | 166.00 |
DY Tax and social security liabilities | 1 230.00 | 285.00 | | 1 230.00 |
EC TOTAL (IV) | 12 057.00 | 6 988.00 | | 12 057.00 |
EE Grand total (I to V) | 58 721.00 | 61 747.00 | | 58 721.00 |
EI Including equity loans | 10 661.00 | | | 10 661.00 |
| |
| 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 | 26 721.00 | | | 26 721.00 |
I3 DECREASES Total Financial Fixed Assets | | | 153.00 | |
I4 DECREASES Grand Total | | | 26 721.00 | |
IO DECREASES Total including other intangible assets | | | 76.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 491.00 | |
KD ACQUISITIONS Total including other intangible assets | 76.00 | | | 76.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 491.00 | | | 26 491.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 153.00 | | | 153.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 567.00 | | | 26 567.00 |
PE DEPRECIATION Total including other intangible assets | 76.00 | | | 76.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 491.00 | | | 26 491.00 |
| |
| 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 | 166.00 | 166.00 | | 166.00 |
UX Other trade receivables | 6 180.00 | 6 180.00 | | 6 180.00 |
VB VAT | 11.00 | 11.00 | | 11.00 |
VI Group and Associates | 10 661.00 | 10 661.00 | | 10 661.00 |
VS Prepaid expenses | 1 235.00 | 1 235.00 | | 1 235.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 427.00 | 7 427.00 | | 7 427.00 |
VW VAT | 1 230.00 | 1 230.00 | | 1 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 057.00 | 12 057.00 | | 12 057.00 |
