| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 92 051.00 | 59 411.00 | 32 640.00 | 92 051.00 |
BJ TOTAL (I) | 92 051.00 | 59 411.00 | 32 640.00 | 92 051.00 |
BZ Other receivables | 5 342.00 | | 5 342.00 | 5 342.00 |
CF Cash and cash equivalents | 132 037.00 | | 132 037.00 | 132 037.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 137 379.00 | | 137 379.00 | 137 379.00 |
CO Grand total (0 to V) | 229 430.00 | 59 411.00 | 170 019.00 | 229 430.00 |
| |
| 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 |
DH Retained earnings | 11 894.00 | 4 597.00 | | 11 894.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 889.00 | 107 296.00 | | 108 889.00 |
DL TOTAL (I) | 121 882.00 | 112 994.00 | | 121 882.00 |
DU Loans and Debts from Credit Institutions (3) | 33 794.00 | 46 647.00 | | 33 794.00 |
DX Trade payables and related accounts | 2 897.00 | 6 549.00 | | 2 897.00 |
DY Tax and social security liabilities | 11 445.00 | 13 574.00 | | 11 445.00 |
EC TOTAL (IV) | 48 137.00 | 66 770.00 | | 48 137.00 |
EE Grand total (I to V) | 170 019.00 | 179 763.00 | | 170 019.00 |
EG Accrued income and payables due within one year | 27 334.00 | 32 995.00 | | 27 334.00 |
| |
| 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 | 92 051.00 | | | 92 051.00 |
I4 DECREASES Grand Total | | | 92 051.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 92 051.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 92 051.00 | | | 92 051.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 363.00 | 14 049.00 | | 45 363.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 363.00 | 14 049.00 | | 45 363.00 |
| |
| 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 | 2 897.00 | 2 897.00 | | 2 897.00 |
8C Staff and Related Accounts | 1 114.00 | 1 114.00 | | 1 114.00 |
8D Social Security and Other Social Organizations | 4 933.00 | 4 933.00 | | 4 933.00 |
VB VAT | 771.00 | 771.00 | | 771.00 |
VG Loans with a maturity of up to one year at origin | 19.00 | 19.00 | | 19.00 |
VH Loans with a maturity of more than one year at origin | 33 775.00 | 12 972.00 | 20 802.00 | 33 775.00 |
VK Loans repaid during the year | 12 846.00 | | | 12 846.00 |
VM Income taxes | 3 688.00 | 3 688.00 | | 3 688.00 |
VQ Other Taxes, Duties, and Similar Debts | 167.00 | 167.00 | | 167.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 883.00 | 883.00 | | 883.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 342.00 | 5 342.00 | | 5 342.00 |
VW VAT | 5 231.00 | 5 231.00 | | 5 231.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 137.00 | 27 334.00 | 20 802.00 | 48 137.00 |
