| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 21 461.00 | 11 475.00 | 9 986.00 | 21 461.00 |
BH Other financial assets | 1 756.00 | | 1 756.00 | 1 756.00 |
BJ TOTAL (I) | 23 217.00 | 11 475.00 | 11 742.00 | 23 217.00 |
BT Goods | 33 931.00 | | 33 931.00 | 33 931.00 |
BX Customers and related accounts | 82 523.00 | | 82 523.00 | 82 523.00 |
BZ Other receivables | 33 533.00 | | 33 533.00 | 33 533.00 |
CF Cash and cash equivalents | 484 913.00 | | 484 913.00 | 484 913.00 |
CJ TOTAL (II) | 634 899.00 | | 634 899.00 | 634 899.00 |
CO Grand total (0 to V) | 658 117.00 | 11 475.00 | 646 642.00 | 658 117.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 4 437.00 | 2 723.00 | | 4 437.00 |
DG Other reserves | 54 309.00 | 36 730.00 | | 54 309.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 188.00 | 34 294.00 | | 54 188.00 |
DL TOTAL (I) | 262 934.00 | 223 746.00 | | 262 934.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 721.00 | | |
DX Trade payables and related accounts | 207 852.00 | 234 118.00 | | 207 852.00 |
DY Tax and social security liabilities | 175 672.00 | 132 301.00 | | 175 672.00 |
EA Other liabilities | 183.00 | 4 095.00 | | 183.00 |
EC TOTAL (IV) | 383 707.00 | 374 235.00 | | 383 707.00 |
EE Grand total (I to V) | 646 642.00 | 597 981.00 | | 646 642.00 |
EG Accrued income and payables due within one year | 383 707.00 | | | 383 707.00 |
| |
| 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 | 16 276.00 | 6 942.00 | | 16 276.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 756.00 | |
I4 DECREASES Grand Total | | | 23 217.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 461.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 519.00 | 6 942.00 | | 14 519.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 756.00 | | | 1 756.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 994.00 | 4 481.00 | 11 475.00 | 6 994.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 994.00 | 4 481.00 | 11 475.00 | 6 994.00 |
| |
| 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 | 207 852.00 | 207 852.00 | | 207 852.00 |
8D Social Security and Other Social Organizations | 175 672.00 | 175 672.00 | | 175 672.00 |
8K Other liabilities (including liabilities related to repo transactions) | 183.00 | 183.00 | | 183.00 |
UT Other financial assets | 1 756.00 | | 1 756.00 | 1 756.00 |
UX Other trade receivables | 82 523.00 | 82 523.00 | | 82 523.00 |
VK Loans repaid during the year | 3 721.00 | | | 3 721.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 33 533.00 | 33 533.00 | | 33 533.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 812.00 | 116 056.00 | 1 756.00 | 117 812.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 383 707.00 | 383 707.00 | | 383 707.00 |
