| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 369.00 | 369.00 | | 369.00 |
AT Other tangible assets | 32 268.00 | 29 449.00 | 2 818.00 | 32 268.00 |
BH Other financial assets | 3 084.00 | | 3 084.00 | 3 084.00 |
BJ TOTAL (I) | 35 721.00 | 29 819.00 | 5 902.00 | 35 721.00 |
BN Goods in progress | 7 550.00 | | 7 550.00 | 7 550.00 |
BX Customers and related accounts | 141 241.00 | | 141 241.00 | 141 241.00 |
BZ Other receivables | 42 516.00 | | 42 516.00 | 42 516.00 |
CF Cash and cash equivalents | 3 766.00 | | 3 766.00 | 3 766.00 |
CJ TOTAL (II) | 195 073.00 | | 195 073.00 | 195 073.00 |
CO Grand total (0 to V) | 230 794.00 | 29 819.00 | 200 975.00 | 230 794.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DG Other reserves | 125 547.00 | 117 304.00 | | 125 547.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 347.00 | 8 243.00 | | 4 347.00 |
DL TOTAL (I) | 139 794.00 | 135 447.00 | | 139 794.00 |
DU Loans and Debts from Credit Institutions (3) | 113.00 | 13 520.00 | | 113.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32.00 | 49.00 | | 32.00 |
DX Trade payables and related accounts | 35 623.00 | 51 107.00 | | 35 623.00 |
DY Tax and social security liabilities | 25 415.00 | 24 623.00 | | 25 415.00 |
EC TOTAL (IV) | 61 182.00 | 89 302.00 | | 61 182.00 |
EE Grand total (I to V) | 200 975.00 | 224 748.00 | | 200 975.00 |
| |
| 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 | 30 264.00 | 5 637.00 | | 30 264.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 369.00 | | | 369.00 |
I3 DECREASES Total Financial Fixed Assets | | 180.00 | 3 084.00 | |
I4 DECREASES Grand Total | | 180.00 | 35 721.00 | |
IN DECREASES Start-up, development, or research expenses | | | 369.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 268.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 130.00 | 4 137.00 | | 28 130.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 764.00 | 1 500.00 | | 1 764.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 455.00 | 1 364.00 | | 28 455.00 |
CY DEPRECIATION Start-up, development, or research expenses | 369.00 | | | 369.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 085.00 | 1 364.00 | | 28 085.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 32.00 | 32.00 | | 32.00 |
8B Suppliers and Related Accounts | 35 623.00 | 35 623.00 | | 35 623.00 |
8D Social Security and Other Social Organizations | 12 005.00 | 12 005.00 | | 12 005.00 |
UT Other financial assets | 3 084.00 | | 3 084.00 | 3 084.00 |
UX Other trade receivables | 141 241.00 | 141 241.00 | | 141 241.00 |
UY Staff and related accounts | 800.00 | 800.00 | | 800.00 |
VB VAT | 40 209.00 | 40 209.00 | | 40 209.00 |
VG Loans with a maturity of up to one year at origin | 113.00 | 113.00 | | 113.00 |
VM Income taxes | 1 507.00 | 1 507.00 | | 1 507.00 |
VQ Other Taxes, Duties, and Similar Debts | 863.00 | 863.00 | | 863.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 186 841.00 | 183 757.00 | 3 084.00 | 186 841.00 |
VW VAT | 12 547.00 | 12 547.00 | | 12 547.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 182.00 | 61 182.00 | | 61 182.00 |
