| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 28 966.00 | 21 959.00 | 7 006.00 | 28 966.00 |
AV Fixed assets in progress | 2 134.00 | | 2 134.00 | 2 134.00 |
BD Other fixed assets | 547.00 | | 547.00 | 547.00 |
BJ TOTAL (I) | 31 647.00 | 21 959.00 | 9 688.00 | 31 647.00 |
BT Goods | 8 613.00 | | 8 613.00 | 8 613.00 |
BZ Other receivables | 626.00 | | 626.00 | 626.00 |
CF Cash and cash equivalents | 2 087.00 | | 2 087.00 | 2 087.00 |
CJ TOTAL (II) | 11 327.00 | | 11 327.00 | 11 327.00 |
CO Grand total (0 to V) | 42 974.00 | 21 959.00 | 21 015.00 | 42 974.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -31 450.00 | -21 121.00 | | -31 450.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 787.00 | -10 329.00 | | -18 787.00 |
DL TOTAL (I) | -41 852.00 | -23 065.00 | | -41 852.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 345.00 | 42 650.00 | | 54 345.00 |
DX Trade payables and related accounts | 8 194.00 | 7 608.00 | | 8 194.00 |
DY Tax and social security liabilities | 277.00 | 141.00 | | 277.00 |
EA Other liabilities | 50.00 | 50.00 | | 50.00 |
EC TOTAL (IV) | 62 867.00 | 50 449.00 | | 62 867.00 |
EE Grand total (I to V) | 21 015.00 | 27 384.00 | | 21 015.00 |
EG Accrued income and payables due within one year | 62 867.00 | 50 449.00 | | 62 867.00 |
| |
| 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 | 36 517.00 | | | 36 517.00 |
I3 DECREASES Total Financial Fixed Assets | | | 547.00 | |
I4 DECREASES Grand Total | | 4 870.00 | 31 647.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 870.00 | 31 100.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 970.00 | | | 35 970.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 547.00 | | | 547.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 743.00 | 2 799.00 | 2 584.00 | 21 743.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 743.00 | 2 799.00 | 2 584.00 | 21 743.00 |
| |
| 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 | 8 194.00 | 8 194.00 | | 8 194.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50.00 | 50.00 | | 50.00 |
VI Group and Associates | 54 345.00 | 54 345.00 | | 54 345.00 |
VM Income taxes | 626.00 | | | 626.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 626.00 | 626.00 | | 626.00 |
VW VAT | 277.00 | 277.00 | | 277.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 867.00 | 62 867.00 | | 62 867.00 |
| |
| 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 | 1 020.00 | 1 008.00 | | 1 020.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 707.00 | 4 008.00 | | 3 707.00 |
ST Other accounts | 10 582.00 | 10 594.00 | | 10 582.00 |
XQ Rental, rental and co-ownership charges | 6 234.00 | 6 626.00 | | 6 234.00 |
YT Subcontracting | 1 805.00 | | | 1 805.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 020.00 | 1 008.00 | | 1 020.00 |
YY Amount of VAT collected | 1 537.00 | 762.00 | | 1 537.00 |
YZ Total deductible VAT on goods and services | 3 440.00 | 2 438.00 | | 3 440.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 328.00 | 21 228.00 | | 22 328.00 |
