| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 670 150.00 | 1 250 000.00 | 1 420 150.00 | 2 670 150.00 |
BZ Other receivables | 6 187.00 | | 6 187.00 | 6 187.00 |
CF Cash and cash equivalents | 5 668.00 | | 5 668.00 | 5 668.00 |
CH Prepaid expenses | 3 115.00 | | 3 115.00 | 3 115.00 |
CJ TOTAL (II) | 14 970.00 | | 14 970.00 | 14 970.00 |
CO Grand total (0 to V) | 2 685 120.00 | 1 250 000.00 | 1 435 120.00 | 2 685 120.00 |
CU Other investments | 2 670 150.00 | 1 250 000.00 | 1 420 150.00 | 2 670 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 530 000.00 | | | 1 530 000.00 |
DD Legal reserve (1) | 171.00 | | | 171.00 |
DH Retained earnings | -539 938.00 | | | -539 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 352.00 | | | 1 352.00 |
DL TOTAL (I) | 991 585.00 | | | 991 585.00 |
DU Loans and Debts from Credit Institutions (3) | 144 000.00 | | | 144 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 242 400.00 | | | 242 400.00 |
DX Trade payables and related accounts | 7 014.00 | | | 7 014.00 |
DY Tax and social security liabilities | 37 387.00 | | | 37 387.00 |
EA Other liabilities | 12 734.00 | | | 12 734.00 |
EC TOTAL (IV) | 443 534.00 | | | 443 534.00 |
EE Grand total (I to V) | 1 435 120.00 | | | 1 435 120.00 |
EG Accrued income and payables due within one year | 443 534.00 | | | 443 534.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 144 000.00 | | | 144 000.00 |
| |
| 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 | 2 670 150.00 | | | 2 670 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 670 150.00 | |
I4 DECREASES Grand Total | | | 2 670 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 670 150.00 | | | 2 670 150.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 250 000.00 | | | 1 250 000.00 |
7C Grand total | 1 250 000.00 | | | 1 250 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 7 014.00 | 7 014.00 | | 7 014.00 |
8C Staff and Related Accounts | 30 248.00 | 30 248.00 | | 30 248.00 |
8D Social Security and Other Social Organizations | 4 077.00 | 4 077.00 | | 4 077.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 734.00 | 12 734.00 | | 12 734.00 |
UY Staff and related accounts | 1 291.00 | | | 1 291.00 |
VB VAT | 829.00 | | | 829.00 |
VG Loans with a maturity of up to one year at origin | 144 000.00 | 144 000.00 | | 144 000.00 |
VI Group and Associates | 242 400.00 | 242 400.00 | | 242 400.00 |
VJ Loans taken out during the year | 144 000.00 | | | 144 000.00 |
VK Loans repaid during the year | 148 700.00 | | | 148 700.00 |
VM Income taxes | 2 338.00 | | | 2 338.00 |
VP Miscellaneous | 1 729.00 | | | 1 729.00 |
VQ Other Taxes, Duties, and Similar Debts | 903.00 | 903.00 | | 903.00 |
VS Prepaid expenses | 3 115.00 | | | 3 115.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 302.00 | 9 302.00 | | 9 302.00 |
VW VAT | 2 160.00 | 2 160.00 | | 2 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 443 534.00 | 443 534.00 | | 443 534.00 |
