| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 210.00 | 41.00 | 1 168.00 | 1 210.00 |
BJ TOTAL (I) | 724 510.00 | 41.00 | 724 468.00 | 724 510.00 |
BZ Other receivables | 3 054.00 | | 3 054.00 | 3 054.00 |
CF Cash and cash equivalents | 25 297.00 | | 25 297.00 | 25 297.00 |
CJ TOTAL (II) | 28 351.00 | | 28 351.00 | 28 351.00 |
CO Grand total (0 to V) | 766 178.00 | 41.00 | 766 137.00 | 766 178.00 |
CS Evaluated investments - equity method | 723 300.00 | | 723 300.00 | 723 300.00 |
CW Deferred expenses or loan issuance costs | 13 316.00 | | 13 316.00 | 13 316.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 242.00 | | | -4 242.00 |
DK Regulated provisions | 789.00 | | | 789.00 |
DL TOTAL (I) | 16 547.00 | | | 16 547.00 |
DU Loans and Debts from Credit Institutions (3) | 602 089.00 | | | 602 089.00 |
DV Miscellaneous Loans and Financial Debts (4) | 140 000.00 | | | 140 000.00 |
DX Trade payables and related accounts | 4 680.00 | | | 4 680.00 |
DY Tax and social security liabilities | 2 820.00 | | | 2 820.00 |
EC TOTAL (IV) | 749 589.00 | | | 749 589.00 |
EE Grand total (I to V) | 766 137.00 | | | 766 137.00 |
EG Accrued income and payables due within one year | 233 017.00 | | | 233 017.00 |
| |
| 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 | | | 724 510.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 210.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 723 300.00 | |
I4 DECREASES Grand Total | | | 724 510.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 210.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 723 300.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 41.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 41.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 789.00 | | |
7C Grand total | | 789.00 | | |
UJ - Exceptional | | 789.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 100 000.00 | 100 000.00 | | 100 000.00 |
8B Suppliers and Related Accounts | 4 680.00 | 4 680.00 | | 4 680.00 |
8D Social Security and Other Social Organizations | 2 820.00 | 2 820.00 | | 2 820.00 |
VB VAT | 2 856.00 | | | 2 856.00 |
VG Loans with a maturity of up to one year at origin | 2 089.00 | 2 089.00 | | 2 089.00 |
VH Loans with a maturity of more than one year at origin | 600 000.00 | 83 427.00 | 341 287.00 | 600 000.00 |
VI Group and Associates | 40 000.00 | 40 000.00 | | 40 000.00 |
VJ Loans taken out during the year | 700 000.00 | | | 700 000.00 |
VK Loans repaid during the year | 40 000.00 | | | 40 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 197.00 | | | 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 054.00 | 3 054.00 | | 3 054.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 749 589.00 | 233 017.00 | 341 287.00 | 749 589.00 |
