| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 490 000.00 | | 490 000.00 | 490 000.00 |
AP Buildings | 2 423 974.00 | 666 406.00 | 1 757 568.00 | 2 423 974.00 |
BJ TOTAL (I) | 2 913 974.00 | 666 406.00 | 2 247 568.00 | 2 913 974.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 198.00 | | 1 198.00 | 1 198.00 |
CF Cash and cash equivalents | 511 493.00 | | 511 493.00 | 511 493.00 |
CH Prepaid expenses | 37 491.00 | | 37 491.00 | 37 491.00 |
CJ TOTAL (II) | 550 181.00 | | 550 181.00 | 550 181.00 |
CO Grand total (0 to V) | 3 464 155.00 | 666 406.00 | 2 797 749.00 | 3 464 155.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 240 319.00 | 199 715.00 | | 240 319.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 523.00 | 40 604.00 | | 70 523.00 |
DL TOTAL (I) | 317 441.00 | 246 919.00 | | 317 441.00 |
DQ Provisions for Expenses | 161 239.00 | 141 084.00 | | 161 239.00 |
DR TOTAL (IV) | 161 239.00 | 141 084.00 | | 161 239.00 |
DU Loans and Debts from Credit Institutions (3) | 2 159 988.00 | 2 342 670.00 | | 2 159 988.00 |
DV Miscellaneous Loans and Financial Debts (4) | 149 812.00 | 189 812.00 | | 149 812.00 |
DX Trade payables and related accounts | 1 718.00 | 1 688.00 | | 1 718.00 |
DY Tax and social security liabilities | 7 551.00 | 69 688.00 | | 7 551.00 |
EC TOTAL (IV) | 2 319 069.00 | 2 603 858.00 | | 2 319 069.00 |
EE Grand total (I to V) | 2 797 749.00 | 2 991 860.00 | | 2 797 749.00 |
EG Accrued income and payables due within one year | 347 296.00 | 444 044.00 | | 347 296.00 |
| |
| 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 | 2 913 974.00 | | | 2 913 974.00 |
I4 DECREASES Grand Total | | | 2 913 974.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 913 974.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 913 974.00 | | | 2 913 974.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 502 114.00 | 164 292.00 | | 502 114.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 502 114.00 | 164 292.00 | | 502 114.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 141 084.00 | 20 155.00 | | 141 084.00 |
7C Grand total | 141 084.00 | 20 155.00 | | 141 084.00 |
UG - Financial | | 20 155.00 | | |
| |
| 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 | 102 900.00 | 102 900.00 | | 102 900.00 |
8B Suppliers and Related Accounts | 1 718.00 | 1 718.00 | | 1 718.00 |
8D Social Security and Other Social Organizations | 2.00 | 2.00 | | 2.00 |
8E Income Taxes | 7 291.00 | 7 291.00 | | 7 291.00 |
VB VAT | 284.00 | 284.00 | | 284.00 |
VC Group and associates | 914.00 | 914.00 | | 914.00 |
VH Loans with a maturity of more than one year at origin | 2 159 988.00 | 188 215.00 | 811 125.00 | 2 159 988.00 |
VI Group and Associates | 46 912.00 | 46 912.00 | | 46 912.00 |
VK Loans repaid during the year | 182 490.00 | | | 182 490.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37 491.00 | 37 491.00 | | 37 491.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 688.00 | 38 688.00 | | 38 688.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 319 069.00 | 347 296.00 | 811 125.00 | 2 319 069.00 |
