| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 888.00 | 1 888.00 | | 1 888.00 |
BJ TOTAL (I) | 76 888.00 | 76 888.00 | | 76 888.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 484.00 | | 484.00 | 484.00 |
CD Marketable securities | 60 400.00 | | 60 400.00 | 60 400.00 |
CF Cash and cash equivalents | 1 518.00 | | 1 518.00 | 1 518.00 |
CJ TOTAL (II) | 62 402.00 | | 62 402.00 | 62 402.00 |
CO Grand total (0 to V) | 139 290.00 | 76 888.00 | 62 402.00 | 139 290.00 |
CX Development or Research and Development Expenses | 75 000.00 | 75 000.00 | | 75 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 24 000.00 | | 1 000.00 |
DH Retained earnings | 18.00 | -23 976.00 | | 18.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 431.00 | 18.00 | | 60 431.00 |
DL TOTAL (I) | 61 449.00 | 42.00 | | 61 449.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16.00 | 1 857.00 | | 16.00 |
DY Tax and social security liabilities | 937.00 | 1 074.00 | | 937.00 |
EC TOTAL (IV) | 953.00 | 2 931.00 | | 953.00 |
EE Grand total (I to V) | 62 402.00 | 2 973.00 | | 62 402.00 |
EI Including equity loans | 1.00 | | | 1.00 |
| |
| 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 | 76 888.00 | | | 76 888.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 75 000.00 | | | 75 000.00 |
I4 DECREASES Grand Total | | | 76 888.00 | |
IN DECREASES Start-up, development, or research expenses | | | 75 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 888.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 888.00 | | | 1 888.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 76 888.00 | | | 76 888.00 |
CY DEPRECIATION Start-up, development, or research expenses | 75 000.00 | | | 75 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 888.00 | | | 1 888.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UY Staff and related accounts | 484.00 | 484.00 | | 484.00 |
VI Group and Associates | 16.00 | 16.00 | | 16.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 484.00 | 484.00 | | 484.00 |
VW VAT | 937.00 | 937.00 | | 937.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 953.00 | 953.00 | | 953.00 |
