| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 459.00 | 892.00 | 567.00 | 1 459.00 |
BH Other financial assets | 338.00 | | 338.00 | 338.00 |
BJ TOTAL (I) | 1 797.00 | 892.00 | 905.00 | 1 797.00 |
BX Customers and related accounts | 4 566.00 | | 4 566.00 | 4 566.00 |
BZ Other receivables | 3 002.00 | | 3 002.00 | 3 002.00 |
CF Cash and cash equivalents | 57 678.00 | | 57 678.00 | 57 678.00 |
CJ TOTAL (II) | 65 246.00 | | 65 246.00 | 65 246.00 |
CO Grand total (0 to V) | 67 043.00 | 892.00 | 66 152.00 | 67 043.00 |
| |
| 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 |
DH Retained earnings | 51 898.00 | | | 51 898.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 218.00 | 51 998.00 | | 1 218.00 |
DL TOTAL (I) | 54 216.00 | 52 998.00 | | 54 216.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 962.00 | 4 700.00 | | 2 962.00 |
DX Trade payables and related accounts | 4 315.00 | 3 728.00 | | 4 315.00 |
DY Tax and social security liabilities | 4 659.00 | 14 028.00 | | 4 659.00 |
EC TOTAL (IV) | 11 936.00 | 22 456.00 | | 11 936.00 |
EE Grand total (I to V) | 66 152.00 | 75 454.00 | | 66 152.00 |
EI Including equity loans | 2 962.00 | | | 2 962.00 |
| |
| 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 | 1 797.00 | | | 1 797.00 |
I3 DECREASES Total Financial Fixed Assets | | | 338.00 | |
I4 DECREASES Grand Total | | | 1 797.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 459.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 459.00 | | | 1 459.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 338.00 | | | 338.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 405.00 | 486.00 | | 405.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 405.00 | 486.00 | | 405.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1.00 | | | 1.00 |
| |
| 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 | 4 315.00 | 4 315.00 | | 4 315.00 |
UT Other financial assets | 338.00 | | 338.00 | 338.00 |
UX Other trade receivables | 4 566.00 | 4 566.00 | | 4 566.00 |
VB VAT | 3 002.00 | 3 002.00 | | 3 002.00 |
VI Group and Associates | 2 962.00 | 2 962.00 | | 2 962.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 906.00 | 7 568.00 | 338.00 | 7 906.00 |
VW VAT | 4 659.00 | 4 659.00 | | 4 659.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 936.00 | 11 936.00 | | 11 936.00 |
