| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 073.00 | 2 073.00 | | 2 073.00 |
BJ TOTAL (I) | 2 073.00 | 2 073.00 | | 2 073.00 |
BX Customers and related accounts | 23 257.00 | | 23 257.00 | 23 257.00 |
BZ Other receivables | 54 692.00 | | 54 692.00 | 54 692.00 |
CD Marketable securities | 5.00 | | 5.00 | 5.00 |
CJ TOTAL (II) | 77 954.00 | | 77 954.00 | 77 954.00 |
CO Grand total (0 to V) | 80 027.00 | 2 073.00 | 77 954.00 | 80 027.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 136.00 | 59 225.00 | | 43 136.00 |
DL TOTAL (I) | 44 636.00 | 60 725.00 | | 44 636.00 |
DU Loans and Debts from Credit Institutions (3) | 7 202.00 | 956.00 | | 7 202.00 |
DX Trade payables and related accounts | 1 287.00 | 1 344.00 | | 1 287.00 |
DY Tax and social security liabilities | 23 406.00 | 13 081.00 | | 23 406.00 |
EA Other liabilities | 1 423.00 | 182.00 | | 1 423.00 |
EC TOTAL (IV) | 33 318.00 | 15 562.00 | | 33 318.00 |
EE Grand total (I to V) | 77 954.00 | 76 288.00 | | 77 954.00 |
EG Accrued income and payables due within one year | 33 318.00 | 15 562.00 | | 33 318.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 202.00 | 956.00 | | 7 202.00 |
| |
| 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 | 2 073.00 | | | 2 073.00 |
I4 DECREASES Grand Total | | | 2 073.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 073.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 073.00 | | | 2 073.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 012.00 | 61.00 | | 2 012.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 012.00 | 61.00 | | 2 012.00 |
| |
| 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 | 1 287.00 | 1 287.00 | | 1 287.00 |
8C Staff and Related Accounts | 13 471.00 | 13 471.00 | | 13 471.00 |
8D Social Security and Other Social Organizations | 6 127.00 | 6 127.00 | | 6 127.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 423.00 | 1 423.00 | | 1 423.00 |
UX Other trade receivables | 23 257.00 | | | 23 257.00 |
VB VAT | 403.00 | | | 403.00 |
VC Group and associates | 54 289.00 | | | 54 289.00 |
VG Loans with a maturity of up to one year at origin | 7 202.00 | 7 202.00 | | 7 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 949.00 | 77 949.00 | | 77 949.00 |
VW VAT | 3 807.00 | 3 807.00 | | 3 807.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 318.00 | 33 318.00 | | 33 318.00 |
| |
| 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 | 568.00 | | | 568.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 172.00 | 5.00 | | 172.00 |
ST Other accounts | 41 281.00 | 48 276.00 | | 41 281.00 |
YP Average staff number | 2.00 | | | 2.00 |
YT Subcontracting | 4 417.00 | 2 784.00 | | 4 417.00 |
YW Business tax | 1 423.00 | 1 416.00 | | 1 423.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 991.00 | 1 416.00 | | 1 991.00 |
YY Amount of VAT collected | 14 941.00 | 24 512.00 | | 14 941.00 |
YZ Total deductible VAT on goods and services | 2 165.00 | 3 204.00 | | 2 165.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 45 869.00 | 51 065.00 | | 45 869.00 |
