| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 100 326.00 | 100 326.00 | | 100 326.00 |
BD Other fixed assets | 5 220.00 | | 5 220.00 | 5 220.00 |
BJ TOTAL (I) | 2 688 741.00 | 100 326.00 | 2 588 415.00 | 2 688 741.00 |
BX Customers and related accounts | 57 600.00 | | 57 600.00 | 57 600.00 |
BZ Other receivables | 2 227.00 | | 2 227.00 | 2 227.00 |
CD Marketable securities | 15 417.00 | | 15 417.00 | 15 417.00 |
CF Cash and cash equivalents | 49 227.00 | | 49 227.00 | 49 227.00 |
CH Prepaid expenses | 3 583.00 | | 3 583.00 | 3 583.00 |
CJ TOTAL (II) | 128 055.00 | | 128 055.00 | 128 055.00 |
CO Grand total (0 to V) | 2 816 796.00 | 100 326.00 | 2 716 470.00 | 2 816 796.00 |
CU Other investments | 2 583 195.00 | | 2 583 195.00 | 2 583 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 1 104 382.00 | 840 554.00 | | 1 104 382.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 119 593.00 | 263 828.00 | | 119 593.00 |
DL TOTAL (I) | 1 773 975.00 | 1 654 382.00 | | 1 773 975.00 |
DU Loans and Debts from Credit Institutions (3) | 712 219.00 | 967 798.00 | | 712 219.00 |
DV Miscellaneous Loans and Financial Debts (4) | 194 100.00 | 104 100.00 | | 194 100.00 |
DX Trade payables and related accounts | 1 342.00 | 1 200.00 | | 1 342.00 |
DY Tax and social security liabilities | 34 321.00 | 71 559.00 | | 34 321.00 |
EA Other liabilities | 513.00 | 132 526.00 | | 513.00 |
EC TOTAL (IV) | 942 495.00 | 1 277 182.00 | | 942 495.00 |
EE Grand total (I to V) | 2 716 470.00 | 2 931 565.00 | | 2 716 470.00 |
EG Accrued income and payables due within one year | 442 494.00 | 567 651.00 | | 442 494.00 |
| |
| 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 | 2 688 741.00 | | | 2 688 741.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 100 326.00 | | | 100 326.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 588 415.00 | |
I4 DECREASES Grand Total | | | 2 688 741.00 | |
IN DECREASES Start-up, development, or research expenses | | | 100 326.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 588 415.00 | | | 2 588 415.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 100 326.00 | | | 100 326.00 |
CY DEPRECIATION Start-up, development, or research expenses | 100 326.00 | | | 100 326.00 |
| |
| 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 | 1 342.00 | 1 342.00 | | 1 342.00 |
8D Social Security and Other Social Organizations | 2 441.00 | 2 441.00 | | 2 441.00 |
8E Income Taxes | 17 145.00 | 17 145.00 | | 17 145.00 |
8K Other liabilities (including liabilities related to repo transactions) | 513.00 | 513.00 | | 513.00 |
UX Other trade receivables | 57 600.00 | 57 600.00 | | 57 600.00 |
VB VAT | 2 189.00 | 2 189.00 | | 2 189.00 |
VG Loans with a maturity of up to one year at origin | 2 845.00 | 2 845.00 | | 2 845.00 |
VH Loans with a maturity of more than one year at origin | 709 374.00 | 209 374.00 | 500 000.00 | 709 374.00 |
VI Group and Associates | 194 100.00 | 194 100.00 | | 194 100.00 |
VK Loans repaid during the year | 252 332.00 | | | 252 332.00 |
VQ Other Taxes, Duties, and Similar Debts | 344.00 | 344.00 | | 344.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 39.00 | 39.00 | | 39.00 |
VS Prepaid expenses | 3 583.00 | 3 583.00 | | 3 583.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 410.00 | 63 410.00 | | 63 410.00 |
VW VAT | 14 391.00 | 14 391.00 | | 14 391.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 942 494.00 | 442 494.00 | 500 000.00 | 942 494.00 |
