| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 34 049.00 | 22 979.00 | 11 070.00 | 34 049.00 |
BJ TOTAL (I) | 553 202.00 | 424 979.00 | 128 223.00 | 553 202.00 |
CH Prepaid expenses | 5 931.00 | | 5 931.00 | 5 931.00 |
CJ TOTAL (II) | 5 931.00 | | 5 931.00 | 5 931.00 |
CO Grand total (0 to V) | 559 133.00 | 424 979.00 | 134 154.00 | 559 133.00 |
CU Other investments | 519 153.00 | 402 000.00 | 117 153.00 | 519 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DH Retained earnings | -455 940.00 | | | -455 940.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -35 088.00 | | | -35 088.00 |
DL TOTAL (I) | -483 028.00 | | | -483 028.00 |
DU Loans and Debts from Credit Institutions (3) | 370 917.00 | | | 370 917.00 |
DV Miscellaneous Loans and Financial Debts (4) | 225 701.00 | | | 225 701.00 |
DX Trade payables and related accounts | 11 471.00 | | | 11 471.00 |
DY Tax and social security liabilities | 9 093.00 | | | 9 093.00 |
EC TOTAL (IV) | 617 182.00 | | | 617 182.00 |
EE Grand total (I to V) | 134 154.00 | | | 134 154.00 |
EG Accrued income and payables due within one year | 246 265.00 | | | 246 265.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 146.00 | | | 146.00 |
| |
| 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 | 553 202.00 | | | 553 202.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 34 049.00 | | | 34 049.00 |
I3 DECREASES Total Financial Fixed Assets | | | 519 153.00 | |
I4 DECREASES Grand Total | | | 553 202.00 | |
IN DECREASES Start-up, development, or research expenses | | | 34 049.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 519 153.00 | | | 519 153.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 169.00 | 6 810.00 | | 16 169.00 |
CY DEPRECIATION Start-up, development, or research expenses | 16 169.00 | 6 810.00 | | 16 169.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 402 000.00 | | | 402 000.00 |
7C Grand total | 402 000.00 | | | 402 000.00 |
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 | 11 471.00 | 11 471.00 | | 11 471.00 |
8E Income Taxes | 8 531.00 | 8 531.00 | | 8 531.00 |
VG Loans with a maturity of up to one year at origin | 109 108.00 | | 109 108.00 | 109 108.00 |
VH Loans with a maturity of more than one year at origin | 261 810.00 | | 261 810.00 | 261 810.00 |
VI Group and Associates | 225 701.00 | 225 701.00 | | 225 701.00 |
VQ Other Taxes, Duties, and Similar Debts | 562.00 | 562.00 | | 562.00 |
VS Prepaid expenses | 5 931.00 | 5 931.00 | | 5 931.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 931.00 | 5 931.00 | | 5 931.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 617 182.00 | 246 265.00 | 370 917.00 | 617 182.00 |
