| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 306.00 | 1 585.00 | 2 721.00 | 4 306.00 |
BJ TOTAL (I) | 2 327 657.00 | 1 585.00 | 2 326 072.00 | 2 327 657.00 |
BX Customers and related accounts | 30 000.00 | | 30 000.00 | 30 000.00 |
BZ Other receivables | 239 343.00 | | 239 343.00 | 239 343.00 |
CD Marketable securities | 44 004.00 | 16 359.00 | 27 645.00 | 44 004.00 |
CF Cash and cash equivalents | 437 932.00 | | 437 932.00 | 437 932.00 |
CJ TOTAL (II) | 751 279.00 | 16 359.00 | 734 920.00 | 751 279.00 |
CO Grand total (0 to V) | 3 078 936.00 | 17 944.00 | 3 060 992.00 | 3 078 936.00 |
CS Evaluated investments - equity method | 2 323 351.00 | | 2 323 351.00 | 2 323 351.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 3 811.00 | | 5 000.00 |
DG Other reserves | 2 522 713.00 | 2 511 303.00 | | 2 522 713.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 150 823.00 | 112 598.00 | | 150 823.00 |
DL TOTAL (I) | 2 728 536.00 | 2 677 713.00 | | 2 728 536.00 |
DU Loans and Debts from Credit Institutions (3) | 8.00 | 8.00 | | 8.00 |
DV Miscellaneous Loans and Financial Debts (4) | 275 907.00 | 270 003.00 | | 275 907.00 |
DX Trade payables and related accounts | 4 244.00 | 4 218.00 | | 4 244.00 |
DY Tax and social security liabilities | 52 296.00 | 36 052.00 | | 52 296.00 |
EC TOTAL (IV) | 332 455.00 | 310 281.00 | | 332 455.00 |
EE Grand total (I to V) | 3 060 992.00 | 2 987 994.00 | | 3 060 992.00 |
| |
| 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 | 2 327 657.00 | | | 2 327 657.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 323 351.00 | |
I4 DECREASES Grand Total | | | 2 327 657.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 306.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 306.00 | | | 4 306.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 323 351.00 | | | 2 323 351.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 523.00 | 1 062.00 | | 523.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 523.00 | 1 062.00 | | 523.00 |
| |
| 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 | 4 244.00 | 4 244.00 | | 4 244.00 |
8K Other liabilities (including liabilities related to repo transactions) | 275 907.00 | 275 907.00 | | 275 907.00 |
UX Other trade receivables | 30 000.00 | 30 000.00 | | 30 000.00 |
VG Loans with a maturity of up to one year at origin | 8.00 | 8.00 | | 8.00 |
VP Miscellaneous | 239 343.00 | 239 343.00 | | 239 343.00 |
VQ Other Taxes, Duties, and Similar Debts | 52 296.00 | 52 296.00 | | 52 296.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 269 343.00 | 269 343.00 | | 269 343.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 332 455.00 | 332 455.00 | | 332 455.00 |
