| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 28 630.00 | 8 100.00 | 20 530.00 | 28 630.00 |
BD Other fixed assets | 82.00 | | 82.00 | 82.00 |
BJ TOTAL (I) | 142 131.00 | 8 100.00 | 134 032.00 | 142 131.00 |
BX Customers and related accounts | 7 200.00 | | 7 200.00 | 7 200.00 |
BZ Other receivables | 125 679.00 | | 125 679.00 | 125 679.00 |
CF Cash and cash equivalents | 6 806.00 | | 6 806.00 | 6 806.00 |
CJ TOTAL (II) | 139 685.00 | | 139 685.00 | 139 685.00 |
CO Grand total (0 to V) | 281 816.00 | 8 100.00 | 273 716.00 | 281 816.00 |
CS Evaluated investments - equity method | 113 420.00 | | 113 420.00 | 113 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 178 000.00 | 157 000.00 | | 178 000.00 |
DH Retained earnings | 436.00 | 604.00 | | 436.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 213.00 | 20 833.00 | | 7 213.00 |
DL TOTAL (I) | 196 649.00 | 189 436.00 | | 196 649.00 |
DU Loans and Debts from Credit Institutions (3) | 26 984.00 | 36 680.00 | | 26 984.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 453.00 | 5 454.00 | | 9 453.00 |
DX Trade payables and related accounts | 754.00 | 540.00 | | 754.00 |
DY Tax and social security liabilities | 3 876.00 | 9 513.00 | | 3 876.00 |
EA Other liabilities | 36 000.00 | 11 400.00 | | 36 000.00 |
EC TOTAL (IV) | 77 067.00 | 63 587.00 | | 77 067.00 |
EE Grand total (I to V) | 273 716.00 | 253 023.00 | | 273 716.00 |
| |
| 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 | 166 804.00 | | | 166 804.00 |
I3 DECREASES Total Financial Fixed Assets | | | 113 502.00 | |
I4 DECREASES Grand Total | | 24 673.00 | 142 131.00 | |
IY DECREASES Total Tangible Fixed Assets | | 24 673.00 | 28 630.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 302.00 | | | 53 302.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 113 502.00 | | | 113 502.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 910.00 | 7 375.00 | 16 186.00 | 16 910.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 910.00 | 7 375.00 | 16 186.00 | 16 910.00 |
| |
| 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 | 754.00 | 754.00 | | 754.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 000.00 | 36 000.00 | | 36 000.00 |
UX Other trade receivables | 7 200.00 | 7 200.00 | | 7 200.00 |
VB VAT | 5 400.00 | 5 400.00 | | 5 400.00 |
VC Group and associates | 120 279.00 | 120 279.00 | | 120 279.00 |
VH Loans with a maturity of more than one year at origin | 26 984.00 | 9 816.00 | 17 168.00 | 26 984.00 |
VI Group and Associates | 9 453.00 | 9 453.00 | | 9 453.00 |
VK Loans repaid during the year | 9 648.00 | | | 9 648.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 870.00 | 1 870.00 | | 1 870.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 132 879.00 | 132 879.00 | | 132 879.00 |
VW VAT | 2 006.00 | 2 006.00 | | 2 006.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 067.00 | 59 900.00 | 17 168.00 | 77 067.00 |
