| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 111 315.00 | | 111 315.00 | 111 315.00 |
AP Buildings | 603 009.00 | 210 112.00 | 392 896.00 | 603 009.00 |
AT Other tangible assets | 35 107.00 | 21 514.00 | 13 593.00 | 35 107.00 |
BJ TOTAL (I) | 749 430.00 | 231 626.00 | 517 804.00 | 749 430.00 |
BZ Other receivables | 2 930.00 | | 2 930.00 | 2 930.00 |
CF Cash and cash equivalents | 20 536.00 | | 20 536.00 | 20 536.00 |
CJ TOTAL (II) | 23 466.00 | | 23 466.00 | 23 466.00 |
CO Grand total (0 to V) | 772 896.00 | 231 626.00 | 541 270.00 | 772 896.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DF Regulated reserves (1) | 208 079.00 | 177 273.00 | | 208 079.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 244.00 | 30 807.00 | | 25 244.00 |
DK Regulated provisions | 246.00 | 219.00 | | 246.00 |
DL TOTAL (I) | 255 570.00 | 230 299.00 | | 255 570.00 |
DU Loans and Debts from Credit Institutions (3) | 63 672.00 | 70 895.00 | | 63 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 220 109.00 | 276 359.00 | | 220 109.00 |
DX Trade payables and related accounts | 861.00 | 339.00 | | 861.00 |
EB Prepaid income (2) | 1 057.00 | 1 057.00 | | 1 057.00 |
EC TOTAL (IV) | 285 700.00 | 348 650.00 | | 285 700.00 |
EE Grand total (I to V) | 541 270.00 | 578 949.00 | | 541 270.00 |
EG Accrued income and payables due within one year | 229 463.00 | 284 978.00 | | 229 463.00 |
| |
| 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 | 766 322.00 | | 1 769.00 | 766 322.00 |
I4 DECREASES Grand Total | | 18 660.00 | 749 430.00 | |
IY DECREASES Total Tangible Fixed Assets | | 18 660.00 | 749 430.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 766 322.00 | | 1 769.00 | 766 322.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 210 150.00 | 30 172.00 | 8 696.00 | 210 150.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 210 150.00 | 30 172.00 | 8 696.00 | 210 150.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 219.00 | 27.00 | | 219.00 |
7C Grand total | 219.00 | 27.00 | | 219.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 11 000.00 | 11 000.00 | | 11 000.00 |
8B Suppliers and Related Accounts | 861.00 | 861.00 | | 861.00 |
8L Deferred income | 1 057.00 | 1 057.00 | | 1 057.00 |
VB VAT | 1 948.00 | 1 948.00 | | 1 948.00 |
VH Loans with a maturity of more than one year at origin | 63 672.00 | 7 435.00 | 31 991.00 | 63 672.00 |
VI Group and Associates | 209 109.00 | 209 109.00 | | 209 109.00 |
VK Loans repaid during the year | 7 223.00 | | | 7 223.00 |
VM Income taxes | 982.00 | 982.00 | | 982.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 930.00 | 2 930.00 | | 2 930.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 285 700.00 | 229 463.00 | 31 991.00 | 285 700.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 10 670.00 | 10 831.00 | | 10 670.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 57.00 | 45.00 | | 57.00 |
ST Other accounts | 11 254.00 | 9 518.00 | | 11 254.00 |
YW Business tax | 448.00 | 439.00 | | 448.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 118.00 | 11 270.00 | | 11 118.00 |
YY Amount of VAT collected | 20 296.00 | 19 856.00 | | 20 296.00 |
YZ Total deductible VAT on goods and services | 1 263.00 | 2 431.00 | | 1 263.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 312.00 | 9 564.00 | | 11 312.00 |
