| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 28 319.00 | 16 100.00 | 12 219.00 | 28 319.00 |
BJ TOTAL (I) | 28 319.00 | 16 100.00 | 12 219.00 | 28 319.00 |
BT Goods | 590.00 | | 590.00 | 590.00 |
BX Customers and related accounts | 57 249.00 | | 57 249.00 | 57 249.00 |
BZ Other receivables | 379.00 | | 379.00 | 379.00 |
CF Cash and cash equivalents | 14 681.00 | | 14 681.00 | 14 681.00 |
CH Prepaid expenses | 262.00 | | 262.00 | 262.00 |
CJ TOTAL (II) | 73 160.00 | | 73 160.00 | 73 160.00 |
CO Grand total (0 to V) | 101 479.00 | 16 100.00 | 85 379.00 | 101 479.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 090.00 | 21 090.00 | | 21 090.00 |
DB Share, merger, contribution premiums, etc. | 63 910.00 | 63 910.00 | | 63 910.00 |
DD Legal reserve (1) | 2 804.00 | 2 804.00 | | 2 804.00 |
DH Retained earnings | -27 869.00 | 32 853.00 | | -27 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 437.00 | -60 722.00 | | -9 437.00 |
DL TOTAL (I) | 50 498.00 | 59 935.00 | | 50 498.00 |
DU Loans and Debts from Credit Institutions (3) | 1 870.00 | 2 774.00 | | 1 870.00 |
DX Trade payables and related accounts | 23 995.00 | 25 539.00 | | 23 995.00 |
DY Tax and social security liabilities | 8 054.00 | 8 642.00 | | 8 054.00 |
EA Other liabilities | 962.00 | 583.00 | | 962.00 |
EC TOTAL (IV) | 34 881.00 | 37 538.00 | | 34 881.00 |
EE Grand total (I to V) | 85 379.00 | 97 473.00 | | 85 379.00 |
EG Accrued income and payables due within one year | 33 011.00 | 37 538.00 | | 33 011.00 |
| |
| 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 | 16 218.00 | | 12 101.00 | 16 218.00 |
I4 DECREASES Grand Total | | | 28 319.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 319.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 218.00 | | 12 101.00 | 16 218.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 591.00 | 5 509.00 | | 10 591.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 591.00 | 5 509.00 | | 10 591.00 |
| |
| 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 | 23 995.00 | 23 995.00 | | 23 995.00 |
8K Other liabilities (including liabilities related to repo transactions) | 962.00 | 962.00 | | 962.00 |
UX Other trade receivables | 57 249.00 | | | 57 249.00 |
VB VAT | 379.00 | | | 379.00 |
VQ Other Taxes, Duties, and Similar Debts | 349.00 | 349.00 | | 349.00 |
VS Prepaid expenses | 262.00 | | | 262.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 889.00 | 57 889.00 | | 57 889.00 |
VW VAT | 7 705.00 | 7 705.00 | | 7 705.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 011.00 | 33 011.00 | | 33 011.00 |
| |
| 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 | 4 673.00 | 4 444.00 | | 4 673.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 815.00 | 3 570.00 | | 3 815.00 |
ST Other accounts | 10 933.00 | 19 228.00 | | 10 933.00 |
XQ Rental, rental and co-ownership charges | 4 418.00 | 6 797.00 | | 4 418.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 673.00 | 4 444.00 | | 4 673.00 |
YY Amount of VAT collected | 29 064.00 | 15 365.00 | | 29 064.00 |
YZ Total deductible VAT on goods and services | 2 482.00 | 17 362.00 | | 2 482.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 166.00 | 29 596.00 | | 19 166.00 |
