| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 11 444 301.00 | | 11 444 301.00 | 11 444 301.00 |
BX Customers and related accounts | 164 000.00 | | 164 000.00 | 164 000.00 |
BZ Other receivables | 1 829 657.00 | | 1 829 657.00 | 1 829 657.00 |
CF Cash and cash equivalents | 12 266.00 | | 12 266.00 | 12 266.00 |
CJ TOTAL (II) | 2 005 924.00 | | 2 005 924.00 | 2 005 924.00 |
CO Grand total (0 to V) | 13 450 225.00 | | 13 450 225.00 | 13 450 225.00 |
CU Other investments | 11 444 301.00 | | 11 444 301.00 | 11 444 301.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 344 300.00 | | | 10 344 300.00 |
DD Legal reserve (1) | 38 399.00 | | | 38 399.00 |
DF Regulated reserves (1) | 65 570.00 | | | 65 570.00 |
DH Retained earnings | 729 571.00 | | | 729 571.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 471 252.00 | | | 471 252.00 |
DL TOTAL (I) | 11 649 092.00 | | | 11 649 092.00 |
DU Loans and Debts from Credit Institutions (3) | 222.00 | | | 222.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 742 061.00 | | | 1 742 061.00 |
DX Trade payables and related accounts | 16 184.00 | | | 16 184.00 |
DY Tax and social security liabilities | 41 332.00 | | | 41 332.00 |
EA Other liabilities | 1 334.00 | | | 1 334.00 |
EC TOTAL (IV) | 1 801 133.00 | | | 1 801 133.00 |
EE Grand total (I to V) | 13 450 225.00 | | | 13 450 225.00 |
EG Accrued income and payables due within one year | 1 801 133.00 | | | 1 801 133.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 222.00 | | | 222.00 |
| |
| 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 | 11 444 301.00 | | | 11 444 301.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 444 301.00 | |
I4 DECREASES Grand Total | | | 11 444 301.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 444 301.00 | | | 11 444 301.00 |
| |
| 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 | 16 184.00 | 16 184.00 | | 16 184.00 |
8D Social Security and Other Social Organizations | 13 737.00 | 13 737.00 | | 13 737.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 334.00 | 1 334.00 | | 1 334.00 |
UX Other trade receivables | 164 000.00 | | | 164 000.00 |
UZ Social Security, other social security organizations | 169.00 | | | 169.00 |
VB VAT | 1 621.00 | | | 1 621.00 |
VC Group and associates | 1 822 794.00 | | | 1 822 794.00 |
VH Loans with a maturity of more than one year at origin | 222.00 | 222.00 | | 222.00 |
VI Group and Associates | 1 742 061.00 | 1 742 061.00 | | 1 742 061.00 |
VM Income taxes | 5 026.00 | | | 5 026.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 48.00 | | | 48.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 993 657.00 | 1 993 657.00 | | 1 993 657.00 |
VW VAT | 27 333.00 | 27 333.00 | | 27 333.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 801 133.00 | 1 801 133.00 | | 1 801 133.00 |
| |
| 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 | 1 224.00 | | | 1 224.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 295.00 | | | 3 295.00 |
ST Other accounts | 16 609.00 | | | 16 609.00 |
XQ Rental, rental and co-ownership charges | 3 000.00 | | | 3 000.00 |
YP Average staff number | 1.00 | | | 1.00 |
YW Business tax | 398.00 | | | 398.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 622.00 | | | 1 622.00 |
YY Amount of VAT collected | 100 000.00 | | | 100 000.00 |
YZ Total deductible VAT on goods and services | 2 426.00 | | | 2 426.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 903.00 | | | 22 903.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
