| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 7 763.00 | |
BH Other financial assets | | | 138.00 | |
BJ TOTAL (I) | | | 7 901.00 | |
BX Customers and related accounts | | | 25 612.00 | |
BZ Other receivables | | | 5 121.00 | |
CF Cash and cash equivalents | | | 6 816.00 | |
CJ TOTAL (II) | | | 37 549.00 | |
CO Grand total (0 to V) | | | 45 450.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 23 317.00 | 20 968.00 | | 23 317.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 559.00 | 2 349.00 | | -50 559.00 |
DL TOTAL (I) | 27 758.00 | 78 317.00 | | 27 758.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 063.00 | 5 063.00 | | 5 063.00 |
DX Trade payables and related accounts | 2 838.00 | 4 096.00 | | 2 838.00 |
DY Tax and social security liabilities | 9 791.00 | 27 424.00 | | 9 791.00 |
EA Other liabilities | | 206.00 | | |
EC TOTAL (IV) | 17 692.00 | 36 790.00 | | 17 692.00 |
EE Grand total (I to V) | 45 450.00 | 115 107.00 | | 45 450.00 |
EG Accrued income and payables due within one year | 17 692.00 | 36 790.00 | | 17 692.00 |
| |
| 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 | 6 044.00 | | 5 307.00 | 6 044.00 |
I4 DECREASES Grand Total | | | 11 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 350.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 044.00 | | 5 307.00 | 6 044.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 236.00 | 2 352.00 | | 1 236.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 236.00 | 2 352.00 | | 1 236.00 |
| |
| 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 | 2 838.00 | 2 838.00 | | 2 838.00 |
8C Staff and Related Accounts | 1 673.00 | 1 673.00 | | 1 673.00 |
8D Social Security and Other Social Organizations | 3 229.00 | 3 229.00 | | 3 229.00 |
UT Other financial assets | 138.00 | | 138.00 | 138.00 |
UX Other trade receivables | 25 612.00 | 25 612.00 | | 25 612.00 |
UY Staff and related accounts | 123.00 | 123.00 | | 123.00 |
VB VAT | 2 761.00 | 2 761.00 | | 2 761.00 |
VI Group and Associates | 5 063.00 | 5 063.00 | | 5 063.00 |
VM Income taxes | 1 200.00 | 1 200.00 | | 1 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 619.00 | 619.00 | | 619.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 036.00 | 1 036.00 | | 1 036.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 871.00 | 30 733.00 | 138.00 | 30 871.00 |
VW VAT | 4 269.00 | 4 269.00 | | 4 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 692.00 | 17 692.00 | | 17 692.00 |
