| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 300.00 | 2 379.00 | 1 921.00 | 4 300.00 |
AH Goodwill | 75 000.00 | | 75 000.00 | 75 000.00 |
AR Technical installations, industrial equipment and tools | 25 945.00 | 10 085.00 | 15 860.00 | 25 945.00 |
AT Other tangible assets | 1 329.00 | 1 014.00 | 315.00 | 1 329.00 |
BH Other financial assets | 4 011.00 | | 4 011.00 | 4 011.00 |
BJ TOTAL (I) | 110 585.00 | 13 478.00 | 97 107.00 | 110 585.00 |
BL Raw materials, supplies | 2 323.00 | | 2 323.00 | 2 323.00 |
BT Goods | 4 241.00 | | 4 241.00 | 4 241.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 886.00 | | 2 886.00 | 2 886.00 |
CF Cash and cash equivalents | 10 389.00 | | 10 389.00 | 10 389.00 |
CH Prepaid expenses | 1 689.00 | | 1 689.00 | 1 689.00 |
CJ TOTAL (II) | 21 528.00 | | 21 528.00 | 21 528.00 |
CO Grand total (0 to V) | 132 113.00 | 13 478.00 | 118 636.00 | 132 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 10 696.00 | 2 424.00 | | 10 696.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 981.00 | 8 272.00 | | 2 981.00 |
DL TOTAL (I) | 19 176.00 | 16 196.00 | | 19 176.00 |
DU Loans and Debts from Credit Institutions (3) | 75 829.00 | 74 060.00 | | 75 829.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 200.00 | 11 193.00 | | 2 200.00 |
DX Trade payables and related accounts | 4 945.00 | 3 672.00 | | 4 945.00 |
DY Tax and social security liabilities | 16 485.00 | 16 749.00 | | 16 485.00 |
EC TOTAL (IV) | 99 459.00 | 105 675.00 | | 99 459.00 |
EE Grand total (I to V) | 118 636.00 | 121 870.00 | | 118 636.00 |
EG Accrued income and payables due within one year | 40 563.00 | 44 890.00 | | 40 563.00 |
| |
| 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 | 99 330.00 | | 11 255.00 | 99 330.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 300.00 | | | 4 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 011.00 | |
I4 DECREASES Grand Total | | | 110 585.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 300.00 | |
IO DECREASES Total including other intangible assets | | | 75 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 274.00 | |
KD ACQUISITIONS Total including other intangible assets | 75 000.00 | | | 75 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 019.00 | | 11 255.00 | 16 019.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 011.00 | | | 4 011.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 797.00 | 5 681.00 | | 7 797.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 519.00 | 860.00 | 2 379.00 | 1 519.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 278.00 | 4 821.00 | | 6 278.00 |
| |
| 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 | 4 945.00 | 4 945.00 | | 4 945.00 |
8C Staff and Related Accounts | 7 703.00 | 7 703.00 | | 7 703.00 |
8D Social Security and Other Social Organizations | 6 130.00 | 6 130.00 | | 6 130.00 |
UT Other financial assets | 4 011.00 | | | 4 011.00 |
VB VAT | 580.00 | | | 580.00 |
VH Loans with a maturity of more than one year at origin | 75 829.00 | 16 933.00 | 58 896.00 | 75 829.00 |
VI Group and Associates | 2 200.00 | 2 200.00 | | 2 200.00 |
VK Loans repaid during the year | 15 019.00 | | | 15 019.00 |
VM Income taxes | 2 306.00 | | | 2 306.00 |
VQ Other Taxes, Duties, and Similar Debts | 273.00 | 273.00 | | 273.00 |
VS Prepaid expenses | 1 689.00 | | | 1 689.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 586.00 | 4 575.00 | 4 011.00 | 8 586.00 |
VW VAT | 2 379.00 | 2 379.00 | | 2 379.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 459.00 | 40 563.00 | 58 896.00 | 99 459.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 895.00 | 792.00 | | 895.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 686.00 | 4 170.00 | | 4 686.00 |
ST Other accounts | 15 059.00 | 12 306.00 | | 15 059.00 |
XQ Rental, rental and co-ownership charges | 7 796.00 | 7 657.00 | | 7 796.00 |
YP Average staff number | 2.00 | 2.00 | | 2.00 |
YW Business tax | 543.00 | 539.00 | | 543.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 438.00 | 1 331.00 | | 1 438.00 |
YY Amount of VAT collected | 24 689.00 | 24 432.00 | | 24 689.00 |
YZ Total deductible VAT on goods and services | 4 622.00 | 5 251.00 | | 4 622.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 27 541.00 | 24 134.00 | | 27 541.00 |
