| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 150 000.00 | | 150 000.00 | 150 000.00 |
AT Other tangible assets | 2 699.00 | 2 699.00 | | 2 699.00 |
BH Other financial assets | 48 330.00 | | 48 330.00 | 48 330.00 |
BJ TOTAL (I) | 201 029.00 | 2 699.00 | 198 330.00 | 201 029.00 |
BX Customers and related accounts | 676 933.00 | | 676 933.00 | 676 933.00 |
BZ Other receivables | 761 289.00 | | 761 289.00 | 761 289.00 |
CF Cash and cash equivalents | 80 412.00 | | 80 412.00 | 80 412.00 |
CH Prepaid expenses | 1 070.00 | | 1 070.00 | 1 070.00 |
CJ TOTAL (II) | 1 519 703.00 | | 1 519 703.00 | 1 519 703.00 |
CO Grand total (0 to V) | 1 720 732.00 | 2 699.00 | 1 718 033.00 | 1 720 732.00 |
CP Shares due in less than one year | 48 330.00 | | | 48 330.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 900.00 | 27 900.00 | | 27 900.00 |
DD Legal reserve (1) | 2 790.00 | 2 790.00 | | 2 790.00 |
DG Other reserves | | 14 784.00 | | |
DH Retained earnings | -433 316.00 | 64 038.00 | | -433 316.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -405 551.00 | -512 137.00 | | -405 551.00 |
DL TOTAL (I) | -808 177.00 | -402 626.00 | | -808 177.00 |
DU Loans and Debts from Credit Institutions (3) | 160 075.00 | 145 596.00 | | 160 075.00 |
DX Trade payables and related accounts | 281 283.00 | 1 540 097.00 | | 281 283.00 |
DY Tax and social security liabilities | 668 779.00 | 1 683 350.00 | | 668 779.00 |
EA Other liabilities | 1 416 074.00 | 72 158.00 | | 1 416 074.00 |
EC TOTAL (IV) | 2 526 210.00 | 3 441 201.00 | | 2 526 210.00 |
EE Grand total (I to V) | 1 718 033.00 | 3 038 576.00 | | 1 718 033.00 |
EG Accrued income and payables due within one year | 2 526 210.00 | 3 441 201.00 | | 2 526 210.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 160 075.00 | 145 596.00 | | 160 075.00 |
| |
| 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 | 184 134.00 | | 34 230.00 | 184 134.00 |
I3 DECREASES Total Financial Fixed Assets | | 17 335.00 | 48 330.00 | |
I4 DECREASES Grand Total | | 17 335.00 | 201 029.00 | |
IO DECREASES Total including other intangible assets | | | 150 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 699.00 | |
KD ACQUISITIONS Total including other intangible assets | 150 000.00 | | | 150 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 699.00 | | | 2 699.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 31 435.00 | | 34 230.00 | 31 435.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 958.00 | 741.00 | | 1 958.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 958.00 | 741.00 | | 1 958.00 |
| |
| 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 | 281 283.00 | 281 283.00 | | 281 283.00 |
8C Staff and Related Accounts | 326 351.00 | 326 351.00 | | 326 351.00 |
8D Social Security and Other Social Organizations | 100 728.00 | 100 728.00 | | 100 728.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 416 074.00 | 1 416 074.00 | | 1 416 074.00 |
UT Other financial assets | 48 330.00 | 48 330.00 | | 48 330.00 |
UX Other trade receivables | 676 933.00 | 676 933.00 | | 676 933.00 |
UY Staff and related accounts | 3 660.00 | 3 660.00 | | 3 660.00 |
VB VAT | 46 169.00 | 46 169.00 | | 46 169.00 |
VG Loans with a maturity of up to one year at origin | 160 075.00 | 160 075.00 | | 160 075.00 |
VM Income taxes | 121 333.00 | 121 333.00 | | 121 333.00 |
VP Miscellaneous | 1 744.00 | 1 744.00 | | 1 744.00 |
VQ Other Taxes, Duties, and Similar Debts | 41 680.00 | 41 680.00 | | 41 680.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 588 382.00 | 588 382.00 | | 588 382.00 |
VS Prepaid expenses | 1 070.00 | 1 070.00 | | 1 070.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 487 621.00 | 1 487 621.00 | | 1 487 621.00 |
VW VAT | 200 021.00 | 200 021.00 | | 200 021.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 526 210.00 | 2 526 210.00 | | 2 526 210.00 |
