| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 642.00 | 3 642.00 | | 3 642.00 |
BJ TOTAL (I) | 533 632.00 | 3 642.00 | 529 990.00 | 533 632.00 |
BZ Other receivables | 55 000.00 | | 55 000.00 | 55 000.00 |
CD Marketable securities | 650 000.00 | | 650 000.00 | 650 000.00 |
CF Cash and cash equivalents | 54 325.00 | | 54 325.00 | 54 325.00 |
CJ TOTAL (II) | 759 325.00 | | 759 325.00 | 759 325.00 |
CO Grand total (0 to V) | 1 292 957.00 | 3 642.00 | 1 289 315.00 | 1 292 957.00 |
CU Other investments | 529 990.00 | | 529 990.00 | 529 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DG Other reserves | 1 505 581.00 | 1 855 581.00 | | 1 505 581.00 |
DH Retained earnings | -276 201.00 | -282 857.00 | | -276 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 023.00 | 6 656.00 | | 46 023.00 |
DL TOTAL (I) | 1 282 903.00 | 1 586 880.00 | | 1 282 903.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 365.00 | 1 379.00 | | 1 365.00 |
DX Trade payables and related accounts | 1 632.00 | 2 040.00 | | 1 632.00 |
DY Tax and social security liabilities | 3 415.00 | 3 875.00 | | 3 415.00 |
EC TOTAL (IV) | 6 412.00 | 7 294.00 | | 6 412.00 |
EE Grand total (I to V) | 1 289 315.00 | 1 594 174.00 | | 1 289 315.00 |
EG Accrued income and payables due within one year | 6 412.00 | 7 294.00 | | 6 412.00 |
| |
| 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 | 564 824.00 | | | 564 824.00 |
I3 DECREASES Total Financial Fixed Assets | | | 529 990.00 | |
I4 DECREASES Grand Total | | 31 192.00 | 533 632.00 | |
IY DECREASES Total Tangible Fixed Assets | | 31 192.00 | 3 642.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 834.00 | | | 34 834.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 529 990.00 | | | 529 990.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 205.00 | 629.00 | 31 192.00 | 34 205.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 205.00 | 629.00 | 31 192.00 | 34 205.00 |
| |
| 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 | 1 632.00 | 1 632.00 | | 1 632.00 |
VI Group and Associates | 1 365.00 | 1 365.00 | | 1 365.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 415.00 | 3 415.00 | | 3 415.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 55 000.00 | 55 000.00 | | 55 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 000.00 | 55 000.00 | | 55 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 412.00 | 6 412.00 | | 6 412.00 |
