| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 600.00 | 600.00 | | 600.00 |
AT Other tangible assets | 44 301.00 | 39 711.00 | 4 590.00 | 44 301.00 |
BH Other financial assets | 1 950.00 | | 1 950.00 | 1 950.00 |
BJ TOTAL (I) | 46 851.00 | 40 311.00 | 6 540.00 | 46 851.00 |
BZ Other receivables | 13 770.00 | | 13 770.00 | 13 770.00 |
CF Cash and cash equivalents | 134 923.00 | | 134 923.00 | 134 923.00 |
CJ TOTAL (II) | 148 693.00 | | 148 693.00 | 148 693.00 |
CO Grand total (0 to V) | 195 544.00 | 40 311.00 | 155 233.00 | 195 544.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 114 000.00 | 90 000.00 | | 114 000.00 |
DH Retained earnings | 188.00 | 1 899.00 | | 188.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 722.00 | 22 289.00 | | 722.00 |
DL TOTAL (I) | 116 010.00 | 115 288.00 | | 116 010.00 |
DU Loans and Debts from Credit Institutions (3) | | 12 008.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 545.00 | 774.00 | | 545.00 |
DX Trade payables and related accounts | 1 927.00 | 31 165.00 | | 1 927.00 |
DY Tax and social security liabilities | 36 750.00 | 122 710.00 | | 36 750.00 |
EC TOTAL (IV) | 39 223.00 | 166 657.00 | | 39 223.00 |
EE Grand total (I to V) | 155 233.00 | 281 945.00 | | 155 233.00 |
EG Accrued income and payables due within one year | 39 237.00 | 161 399.00 | | 39 237.00 |
| |
| 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 | 55 764.00 | | 1 807.00 | 55 764.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 950.00 | |
I4 DECREASES Grand Total | | 10 720.00 | 46 851.00 | |
IO DECREASES Total including other intangible assets | | | 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | 10 720.00 | 44 301.00 | |
KD ACQUISITIONS Total including other intangible assets | 600.00 | | | 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 214.00 | | 1 807.00 | 53 214.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 950.00 | | | 1 950.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 844.00 | 6 187.00 | 10 720.00 | 44 844.00 |
PE DEPRECIATION Total including other intangible assets | 600.00 | | | 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 244.00 | 6 187.00 | 10 720.00 | 44 244.00 |
| |
| 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 | 1 927.00 | 1 927.00 | | 1 927.00 |
8C Staff and Related Accounts | 8 770.00 | 8 770.00 | | 8 770.00 |
8D Social Security and Other Social Organizations | 20 196.00 | 20 196.00 | | 20 196.00 |
UT Other financial assets | 1 950.00 | 1 950.00 | | 1 950.00 |
VB VAT | 2 803.00 | 2 803.00 | | 2 803.00 |
VH Loans with a maturity of more than one year at origin | -14.00 | | -14.00 | -14.00 |
VI Group and Associates | 545.00 | 545.00 | | 545.00 |
VK Loans repaid during the year | 12 008.00 | | | 12 008.00 |
VM Income taxes | 10 192.00 | 10 192.00 | | 10 192.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 267.00 | 2 267.00 | | 2 267.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 774.00 | 774.00 | | 774.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 720.00 | 15 720.00 | | 15 720.00 |
VW VAT | 520.00 | 520.00 | | 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 212.00 | 34 226.00 | -14.00 | 34 212.00 |
