| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 538.00 | 538.00 | | 538.00 |
AT Other tangible assets | 3 378.00 | 1 405.00 | 1 973.00 | 3 378.00 |
BH Other financial assets | 2 957.00 | | 2 957.00 | 2 957.00 |
BJ TOTAL (I) | 608 450.00 | 1 942.00 | 606 507.00 | 608 450.00 |
BP Services in progress | 4 700.00 | | 4 700.00 | 4 700.00 |
BX Customers and related accounts | 63 422.00 | 1 667.00 | 61 756.00 | 63 422.00 |
BZ Other receivables | 5 142.00 | | 5 142.00 | 5 142.00 |
CD Marketable securities | 485 204.00 | | 485 204.00 | 485 204.00 |
CF Cash and cash equivalents | 58 475.00 | | 58 475.00 | 58 475.00 |
CH Prepaid expenses | 2 567.00 | | 2 567.00 | 2 567.00 |
CJ TOTAL (II) | 619 510.00 | 1 667.00 | 617 843.00 | 619 510.00 |
CO Grand total (0 to V) | 1 227 959.00 | 3 609.00 | 1 224 350.00 | 1 227 959.00 |
CU Other investments | 601 577.00 | | 601 577.00 | 601 577.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 82 000.00 | 82 000.00 | | 82 000.00 |
DD Legal reserve (1) | 8 200.00 | 8 200.00 | | 8 200.00 |
DG Other reserves | 511 377.00 | 511 377.00 | | 511 377.00 |
DH Retained earnings | 328 822.00 | 247 610.00 | | 328 822.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 783.00 | 81 213.00 | | 120 783.00 |
DL TOTAL (I) | 1 051 183.00 | 930 399.00 | | 1 051 183.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 635.00 | 83 344.00 | | 16 635.00 |
DX Trade payables and related accounts | 19 868.00 | 17 943.00 | | 19 868.00 |
DY Tax and social security liabilities | 38 169.00 | 26 354.00 | | 38 169.00 |
EA Other liabilities | 93 096.00 | | | 93 096.00 |
EB Prepaid income (2) | 5 400.00 | 5 150.00 | | 5 400.00 |
EC TOTAL (IV) | 173 168.00 | 132 791.00 | | 173 168.00 |
EE Grand total (I to V) | 1 224 350.00 | 1 063 191.00 | | 1 224 350.00 |
EG Accrued income and payables due within one year | 173 168.00 | 132 791.00 | | 173 168.00 |
| |
| 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 | 606 507.00 | | 1 943.00 | 606 507.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 538.00 | | | 538.00 |
I3 DECREASES Total Financial Fixed Assets | | | 604 534.00 | |
I4 DECREASES Grand Total | | | 608 450.00 | |
IN DECREASES Start-up, development, or research expenses | | | 538.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 378.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 510.00 | | 1 868.00 | 1 510.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 604 459.00 | | 75.00 | 604 459.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 559.00 | 383.00 | | 1 559.00 |
CY DEPRECIATION Start-up, development, or research expenses | 538.00 | | | 538.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 022.00 | 383.00 | | 1 022.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 1 667.00 | | |
7B Total provisions for depreciation | | 1 667.00 | | |
7C Grand total | | 1 667.00 | | |
UE of which provisions and reversals: - Operating | | 1 667.00 | | |
| |
| 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 | 19 868.00 | 19 868.00 | | 19 868.00 |
8C Staff and Related Accounts | 20 000.00 | 20 000.00 | | 20 000.00 |
8E Income Taxes | 6 414.00 | 6 414.00 | | 6 414.00 |
8K Other liabilities (including liabilities related to repo transactions) | 93 096.00 | 93 096.00 | | 93 096.00 |
8L Deferred income | 5 400.00 | 5 400.00 | | 5 400.00 |
UT Other financial assets | 2 957.00 | | | 2 957.00 |
UX Other trade receivables | 63 422.00 | | | 63 422.00 |
VB VAT | 5 142.00 | | | 5 142.00 |
VI Group and Associates | 16 635.00 | 16 635.00 | | 16 635.00 |
VQ Other Taxes, Duties, and Similar Debts | 469.00 | 469.00 | | 469.00 |
VS Prepaid expenses | 2 567.00 | | | 2 567.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 087.00 | 71 130.00 | 2 957.00 | 74 087.00 |
VW VAT | 11 286.00 | 11 286.00 | | 11 286.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 173 168.00 | 173 168.00 | | 173 168.00 |
