| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 112.00 | 997.00 | 1 115.00 | 2 112.00 |
BH Other financial assets | 9 900.00 | | 9 900.00 | 9 900.00 |
BJ TOTAL (I) | 12 012.00 | 997.00 | 11 015.00 | 12 012.00 |
BT Goods | 13 823.00 | | 13 823.00 | 13 823.00 |
BZ Other receivables | 278.00 | | 278.00 | 278.00 |
CD Marketable securities | 10 000.00 | 137.00 | 9 863.00 | 10 000.00 |
CF Cash and cash equivalents | 39 972.00 | | 39 972.00 | 39 972.00 |
CH Prepaid expenses | 946.00 | | 946.00 | 946.00 |
CJ TOTAL (II) | 65 020.00 | 137.00 | 64 883.00 | 65 020.00 |
CO Grand total (0 to V) | 77 032.00 | 1 134.00 | 75 898.00 | 77 032.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 18.00 | | 1 000.00 |
DG Other reserves | 342.00 | 342.00 | | 342.00 |
DH Retained earnings | 20 315.00 | | | 20 315.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 215.00 | 21 297.00 | | 14 215.00 |
DL TOTAL (I) | 45 873.00 | 31 657.00 | | 45 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 970.00 | 26 098.00 | | 17 970.00 |
DX Trade payables and related accounts | 8 837.00 | 4 006.00 | | 8 837.00 |
DY Tax and social security liabilities | 3 218.00 | 4 163.00 | | 3 218.00 |
EC TOTAL (IV) | 30 025.00 | 34 267.00 | | 30 025.00 |
EE Grand total (I to V) | 75 898.00 | 65 925.00 | | 75 898.00 |
EI Including equity loans | 17 970.00 | | | 17 970.00 |
| |
| 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 | 10 704.00 | | 1 308.00 | 10 704.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 900.00 | |
I4 DECREASES Grand Total | | | 12 012.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 112.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 804.00 | | 1 308.00 | 804.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 900.00 | | | 9 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 467.00 | 530.00 | | 467.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 467.00 | 530.00 | | 467.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 88.00 | 49.00 | | 88.00 |
7B Total provisions for depreciation | 88.00 | 49.00 | | 88.00 |
7C Grand total | 88.00 | 49.00 | | 88.00 |
| |
| 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 | 8 837.00 | 8 837.00 | | 8 837.00 |
8D Social Security and Other Social Organizations | 82.00 | 82.00 | | 82.00 |
8E Income Taxes | 2 829.00 | 2 829.00 | | 2 829.00 |
UT Other financial assets | 9 900.00 | | 9 900.00 | 9 900.00 |
VB VAT | 278.00 | 278.00 | | 278.00 |
VI Group and Associates | 17 970.00 | 17 970.00 | | 17 970.00 |
VQ Other Taxes, Duties, and Similar Debts | 249.00 | 249.00 | | 249.00 |
VS Prepaid expenses | 946.00 | 946.00 | | 946.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 124.00 | 1 224.00 | 9 900.00 | 11 124.00 |
VW VAT | 58.00 | 58.00 | | 58.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 025.00 | 30 025.00 | | 30 025.00 |
