| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 40 394.00 | 38 972.00 | 1 422.00 | 40 394.00 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 40 644.00 | 38 972.00 | 1 672.00 | 40 644.00 |
BX Customers and related accounts | 25 832.00 | | 25 832.00 | 25 832.00 |
BZ Other receivables | 635.00 | | 635.00 | 635.00 |
CF Cash and cash equivalents | 19 474.00 | | 19 474.00 | 19 474.00 |
CH Prepaid expenses | 6 346.00 | | 6 346.00 | 6 346.00 |
CJ TOTAL (II) | 52 287.00 | | 52 287.00 | 52 287.00 |
CO Grand total (0 to V) | 92 931.00 | 38 972.00 | 53 959.00 | 92 931.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 401.00 | 9 299.00 | | 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 397.00 | 2 102.00 | | 31 397.00 |
DL TOTAL (I) | 35 098.00 | 14 701.00 | | 35 098.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 239.00 | 158.00 | | 7 239.00 |
DX Trade payables and related accounts | 1 377.00 | 341.00 | | 1 377.00 |
DY Tax and social security liabilities | 10 245.00 | 14 062.00 | | 10 245.00 |
EC TOTAL (IV) | 18 861.00 | 14 561.00 | | 18 861.00 |
EE Grand total (I to V) | 53 959.00 | 29 262.00 | | 53 959.00 |
EI Including equity loans | 7 239.00 | | | 7 239.00 |
| |
| 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 | 47 716.00 | | | 47 716.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250.00 | |
I4 DECREASES Grand Total | | 7 072.00 | 40 644.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 072.00 | 40 394.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 466.00 | | | 47 466.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250.00 | | | 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 044.00 | | 7 072.00 | 46 044.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 044.00 | | 7 072.00 | 46 044.00 |
| |
| 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 | 1 377.00 | 1 377.00 | | 1 377.00 |
8D Social Security and Other Social Organizations | 758.00 | 758.00 | | 758.00 |
8E Income Taxes | 2 692.00 | 2 692.00 | | 2 692.00 |
UT Other financial assets | 250.00 | 250.00 | | 250.00 |
UX Other trade receivables | 25 832.00 | 25 832.00 | | 25 832.00 |
VB VAT | 635.00 | 635.00 | | 635.00 |
VI Group and Associates | 7 239.00 | 7 239.00 | | 7 239.00 |
VQ Other Taxes, Duties, and Similar Debts | 576.00 | 576.00 | | 576.00 |
VS Prepaid expenses | 6 346.00 | 6 346.00 | | 6 346.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 063.00 | 33 063.00 | | 33 063.00 |
VW VAT | 6 219.00 | 6 219.00 | | 6 219.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 861.00 | 18 861.00 | | 18 861.00 |
