| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 4 680.00 | 3 678.00 | 1 002.00 | 4 680.00 |
AT Other tangible assets | 608.00 | 316.00 | 292.00 | 608.00 |
BJ TOTAL (I) | 5 288.00 | 3 994.00 | 1 294.00 | 5 288.00 |
BX Customers and related accounts | 8 466.00 | | 8 466.00 | 8 466.00 |
BZ Other receivables | 14 995.00 | | 14 995.00 | 14 995.00 |
CF Cash and cash equivalents | 4 080.00 | | 4 080.00 | 4 080.00 |
CH Prepaid expenses | 183.00 | | 183.00 | 183.00 |
CJ TOTAL (II) | 27 725.00 | | 27 725.00 | 27 725.00 |
CO Grand total (0 to V) | 33 012.00 | 3 994.00 | 29 018.00 | 33 012.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 57 830.00 | 57 830.00 | | 57 830.00 |
DB Share, merger, contribution premiums, etc. | 775 170.00 | 775 170.00 | | 775 170.00 |
DH Retained earnings | -725 558.00 | | | -725 558.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -120 065.00 | -725 558.00 | | -120 065.00 |
DL TOTAL (I) | -12 624.00 | 107 442.00 | | -12 624.00 |
DX Trade payables and related accounts | 24 860.00 | 94 520.00 | | 24 860.00 |
DY Tax and social security liabilities | 15 599.00 | 9 813.00 | | 15 599.00 |
EA Other liabilities | 1 183.00 | 3 521.00 | | 1 183.00 |
EC TOTAL (IV) | 41 642.00 | 107 855.00 | | 41 642.00 |
EE Grand total (I to V) | 29 018.00 | 215 296.00 | | 29 018.00 |
EG Accrued income and payables due within one year | 41 642.00 | 107 855.00 | | 41 642.00 |
| |
| 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 | 5 288.00 | | | 5 288.00 |
I4 DECREASES Grand Total | | | 5 288.00 | |
IO DECREASES Total including other intangible assets | | | 4 680.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 608.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 680.00 | | | 4 680.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 608.00 | | | 608.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 451.00 | 2 543.00 | | 1 451.00 |
PE DEPRECIATION Total including other intangible assets | 1 338.00 | 2 340.00 | | 1 338.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 113.00 | 203.00 | | 113.00 |
| |
| 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 | 24 860.00 | 24 860.00 | | 24 860.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 183.00 | 1 183.00 | | 1 183.00 |
UX Other trade receivables | 8 466.00 | | | 8 466.00 |
VB VAT | 14 995.00 | | | 14 995.00 |
VQ Other Taxes, Duties, and Similar Debts | 51.00 | 51.00 | | 51.00 |
VS Prepaid expenses | 183.00 | | | 183.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 644.00 | 23 644.00 | | 23 644.00 |
VW VAT | 15 548.00 | 15 548.00 | | 15 548.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 642.00 | 41 642.00 | | 41 642.00 |
| |
| 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 | 51.00 | 118.00 | | 51.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 263.00 | 28 474.00 | | 10 263.00 |
ST Other accounts | 38 504.00 | 48 545.00 | | 38 504.00 |
XQ Rental, rental and co-ownership charges | 29 098.00 | 34 942.00 | | 29 098.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YT Subcontracting | 69 825.00 | 578 991.00 | | 69 825.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 51.00 | 118.00 | | 51.00 |
YY Amount of VAT collected | 13 774.00 | 80 520.00 | | 13 774.00 |
YZ Total deductible VAT on goods and services | 22 235.00 | 44 667.00 | | 22 235.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 147 689.00 | 690 952.00 | | 147 689.00 |
