| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 770.00 | 8 770.00 | | 8 770.00 |
BJ TOTAL (I) | 8 770.00 | 8 770.00 | | 8 770.00 |
BX Customers and related accounts | 25 920.00 | | 25 920.00 | 25 920.00 |
BZ Other receivables | 2 561.00 | | 2 561.00 | 2 561.00 |
CF Cash and cash equivalents | 2 117.00 | | 2 117.00 | 2 117.00 |
CH Prepaid expenses | 2 119.00 | | 2 119.00 | 2 119.00 |
CJ TOTAL (II) | 32 717.00 | | 32 717.00 | 32 717.00 |
CO Grand total (0 to V) | 41 487.00 | 8 770.00 | 32 717.00 | 41 487.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 11 144.00 | 8 567.00 | | 11 144.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 255.00 | 2 577.00 | | 4 255.00 |
DL TOTAL (I) | 17 600.00 | 13 344.00 | | 17 600.00 |
DX Trade payables and related accounts | 432.00 | 216.00 | | 432.00 |
DY Tax and social security liabilities | 14 685.00 | 13 968.00 | | 14 685.00 |
EA Other liabilities | | 293.00 | | |
EC TOTAL (IV) | 15 117.00 | 14 477.00 | | 15 117.00 |
EE Grand total (I to V) | 32 717.00 | 27 822.00 | | 32 717.00 |
EG Accrued income and payables due within one year | 15 117.00 | 14 477.00 | | 15 117.00 |
| |
| 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 | 8 770.00 | | | 8 770.00 |
I4 DECREASES Grand Total | | | 8 770.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 770.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 770.00 | | | 8 770.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 770.00 | | | 8 770.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 770.00 | | | 8 770.00 |
| |
| 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 | 432.00 | 432.00 | | 432.00 |
8C Staff and Related Accounts | 2 608.00 | 2 608.00 | | 2 608.00 |
8D Social Security and Other Social Organizations | 6 561.00 | 6 561.00 | | 6 561.00 |
UX Other trade receivables | 25 920.00 | | | 25 920.00 |
VB VAT | 42.00 | | | 42.00 |
VM Income taxes | 2 519.00 | | | 2 519.00 |
VQ Other Taxes, Duties, and Similar Debts | 502.00 | 502.00 | | 502.00 |
VS Prepaid expenses | 2 119.00 | | | 2 119.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 600.00 | 30 600.00 | | 30 600.00 |
VW VAT | 5 013.00 | 5 013.00 | | 5 013.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 117.00 | 15 117.00 | | 15 117.00 |
| |
| 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 | 452.00 | 452.00 | | 452.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 261.00 | 2 203.00 | | 2 261.00 |
ST Other accounts | 1 058.00 | 2 209.00 | | 1 058.00 |
XQ Rental, rental and co-ownership charges | 8 330.00 | 8 325.00 | | 8 330.00 |
YW Business tax | 545.00 | 1 000.00 | | 545.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 997.00 | 1 452.00 | | 997.00 |
YY Amount of VAT collected | 13 006.00 | 13 086.00 | | 13 006.00 |
YZ Total deductible VAT on goods and services | 1 818.00 | 1 857.00 | | 1 818.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 648.00 | 12 737.00 | | 11 648.00 |
