| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 524.00 | | 1 524.00 | 1 524.00 |
AP Buildings | 47 942.00 | 45 365.00 | 2 576.00 | 47 942.00 |
AT Other tangible assets | 46 231.00 | 45 450.00 | 782.00 | 46 231.00 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 95 947.00 | 90 815.00 | 5 133.00 | 95 947.00 |
BX Customers and related accounts | 322 032.00 | | 322 032.00 | 322 032.00 |
BZ Other receivables | 84 796.00 | | 84 796.00 | 84 796.00 |
CF Cash and cash equivalents | 22 459.00 | | 22 459.00 | 22 459.00 |
CH Prepaid expenses | 871.00 | | 871.00 | 871.00 |
CJ TOTAL (II) | 430 157.00 | | 430 157.00 | 430 157.00 |
CO Grand total (0 to V) | 526 104.00 | 90 815.00 | 435 289.00 | 526 104.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 173 517.00 | 173 517.00 | | 173 517.00 |
DH Retained earnings | 23 497.00 | 3 209.00 | | 23 497.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 533.00 | 20 288.00 | | 5 533.00 |
DL TOTAL (I) | 246 547.00 | 241 015.00 | | 246 547.00 |
DU Loans and Debts from Credit Institutions (3) | 211.00 | 227.00 | | 211.00 |
DX Trade payables and related accounts | 88 201.00 | 41 869.00 | | 88 201.00 |
DY Tax and social security liabilities | 100 330.00 | 98 443.00 | | 100 330.00 |
EC TOTAL (IV) | 188 742.00 | 140 539.00 | | 188 742.00 |
EE Grand total (I to V) | 435 289.00 | 381 553.00 | | 435 289.00 |
EG Accrued income and payables due within one year | 188 742.00 | 140 539.00 | | 188 742.00 |
| |
| 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 | 95 474.00 | | 474.00 | 95 474.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250.00 | |
I4 DECREASES Grand Total | | | 95 947.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 95 697.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 95 224.00 | | 474.00 | 95 224.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250.00 | | | 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 89 315.00 | 1 500.00 | | 89 315.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 89 315.00 | 1 500.00 | | 89 315.00 |
| |
| 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 | 88 201.00 | 88 201.00 | | 88 201.00 |
8C Staff and Related Accounts | 17 199.00 | 17 199.00 | | 17 199.00 |
8D Social Security and Other Social Organizations | 75 880.00 | 75 880.00 | | 75 880.00 |
UT Other financial assets | 250.00 | 250.00 | | 250.00 |
UX Other trade receivables | 322 032.00 | | | 322 032.00 |
VB VAT | 24 989.00 | | | 24 989.00 |
VC Group and associates | 22 048.00 | | | 22 048.00 |
VG Loans with a maturity of up to one year at origin | 211.00 | 211.00 | | 211.00 |
VM Income taxes | 34 574.00 | | | 34 574.00 |
VP Miscellaneous | 2 604.00 | | | 2 604.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 251.00 | 7 251.00 | | 7 251.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 580.00 | | | 580.00 |
VS Prepaid expenses | 871.00 | | | 871.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 407 948.00 | 407 948.00 | | 407 948.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 188 742.00 | 188 742.00 | | 188 742.00 |
