| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 286 859.00 | | 286 859.00 | 286 859.00 |
BX Customers and related accounts | 5 900.00 | | 5 900.00 | 5 900.00 |
BZ Other receivables | 278 057.00 | | 278 057.00 | 278 057.00 |
CF Cash and cash equivalents | 735.00 | | 735.00 | 735.00 |
CJ TOTAL (II) | 284 691.00 | | 284 691.00 | 284 691.00 |
CO Grand total (0 to V) | 571 551.00 | | 571 551.00 | 571 551.00 |
CU Other investments | 286 844.00 | | 286 844.00 | 286 844.00 |
| |
| 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 |
DG Other reserves | 4 360.00 | 4 360.00 | | 4 360.00 |
DH Retained earnings | -14 579.00 | -5 491.00 | | -14 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 279.00 | -9 088.00 | | -4 279.00 |
DK Regulated provisions | 24 069.00 | 24 069.00 | | 24 069.00 |
DL TOTAL (I) | 11 771.00 | 16 050.00 | | 11 771.00 |
DU Loans and Debts from Credit Institutions (3) | 40 925.00 | 76 765.00 | | 40 925.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500 466.00 | 462 840.00 | | 500 466.00 |
DX Trade payables and related accounts | 3 017.00 | 2 898.00 | | 3 017.00 |
DY Tax and social security liabilities | 972.00 | 5 424.00 | | 972.00 |
EA Other liabilities | 14 400.00 | | | 14 400.00 |
EC TOTAL (IV) | 559 779.00 | 547 926.00 | | 559 779.00 |
EE Grand total (I to V) | 571 551.00 | 563 976.00 | | 571 551.00 |
EG Accrued income and payables due within one year | 559 779.00 | 509 289.00 | | 559 779.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 242.00 | 418.00 | | 2 242.00 |
| |
| 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 | 286 844.00 | | 15.00 | 286 844.00 |
I3 DECREASES Total Financial Fixed Assets | | | 286 859.00 | |
I4 DECREASES Grand Total | | | 286 859.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 286 844.00 | | 15.00 | 286 844.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 24 069.00 | | | 24 069.00 |
7C Grand total | 24 069.00 | | | 24 069.00 |
| |
| 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 | 3 017.00 | 3 017.00 | | 3 017.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 400.00 | 14 400.00 | | 14 400.00 |
UX Other trade receivables | 5 900.00 | | | 5 900.00 |
VB VAT | 2 903.00 | | | 2 903.00 |
VG Loans with a maturity of up to one year at origin | 2 287.00 | 2 287.00 | | 2 287.00 |
VH Loans with a maturity of more than one year at origin | 38 638.00 | 38 638.00 | | 38 638.00 |
VI Group and Associates | 500 466.00 | 500 466.00 | | 500 466.00 |
VK Loans repaid during the year | 37 620.00 | | | 37 620.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 275 154.00 | | | 275 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 283 957.00 | 283 957.00 | | 283 957.00 |
VW VAT | 972.00 | 972.00 | | 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 559 779.00 | 559 779.00 | | 559 779.00 |
