| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 543.00 | 1 543.00 | | 1 543.00 |
AT Other tangible assets | 71 949.00 | 68 284.00 | 3 665.00 | 71 949.00 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 73 542.00 | 69 827.00 | 3 715.00 | 73 542.00 |
BT Goods | 692.00 | | 692.00 | 692.00 |
BZ Other receivables | 757.00 | | 757.00 | 757.00 |
CF Cash and cash equivalents | 48 787.00 | | 48 787.00 | 48 787.00 |
CH Prepaid expenses | 340.00 | | 340.00 | 340.00 |
CJ TOTAL (II) | 50 576.00 | | 50 576.00 | 50 576.00 |
CO Grand total (0 to V) | 124 117.00 | 69 827.00 | 54 290.00 | 124 117.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 649.00 | 33 649.00 | | 33 649.00 |
DD Legal reserve (1) | 38.00 | 38.00 | | 38.00 |
DG Other reserves | 716.00 | 716.00 | | 716.00 |
DH Retained earnings | -40 307.00 | -30 391.00 | | -40 307.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 210.00 | -9 916.00 | | 1 210.00 |
DL TOTAL (I) | -4 694.00 | -5 904.00 | | -4 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 737.00 | 26 379.00 | | 22 737.00 |
DX Trade payables and related accounts | 21 429.00 | 22 056.00 | | 21 429.00 |
DY Tax and social security liabilities | 14 818.00 | 8 146.00 | | 14 818.00 |
EC TOTAL (IV) | 58 984.00 | 56 581.00 | | 58 984.00 |
EE Grand total (I to V) | 54 290.00 | 50 677.00 | | 54 290.00 |
EI Including equity loans | 22 737.00 | | | 22 737.00 |
| |
| 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 | 79 375.00 | | | 79 375.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 543.00 | | | 1 543.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50.00 | |
I4 DECREASES Grand Total | | 5 833.00 | 73 542.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 543.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 833.00 | 71 949.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 77 782.00 | | | 77 782.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50.00 | | | 50.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67 872.00 | 7 789.00 | 5 833.00 | 67 872.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 543.00 | | | 1 543.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 66 329.00 | 7 789.00 | 5 833.00 | 66 329.00 |
| |
| 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 | 21 429.00 | 21 429.00 | | 21 429.00 |
8C Staff and Related Accounts | 9 250.00 | 9 250.00 | | 9 250.00 |
8D Social Security and Other Social Organizations | 2 777.00 | 2 777.00 | | 2 777.00 |
VB VAT | 757.00 | 757.00 | | 757.00 |
VI Group and Associates | 22 737.00 | 22 737.00 | | 22 737.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 443.00 | 1 443.00 | | 1 443.00 |
VS Prepaid expenses | 340.00 | 340.00 | | 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 097.00 | 1 097.00 | | 1 097.00 |
VW VAT | 1 348.00 | 1 348.00 | | 1 348.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 984.00 | 58 984.00 | | 58 984.00 |
