| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 587.00 | | 587.00 | 587.00 |
AH Goodwill | 11 755.00 | 4 573.00 | 7 182.00 | 11 755.00 |
AT Other tangible assets | 15 330.00 | 15 286.00 | 44.00 | 15 330.00 |
BJ TOTAL (I) | 27 672.00 | 19 860.00 | 7 812.00 | 27 672.00 |
BX Customers and related accounts | 19 731.00 | | 19 731.00 | 19 731.00 |
BZ Other receivables | 2 990.00 | | 2 990.00 | 2 990.00 |
CF Cash and cash equivalents | 232 405.00 | | 232 405.00 | 232 405.00 |
CH Prepaid expenses | 2 043.00 | | 2 043.00 | 2 043.00 |
CJ TOTAL (II) | 257 169.00 | | 257 169.00 | 257 169.00 |
CO Grand total (0 to V) | 284 841.00 | 19 860.00 | 264 982.00 | 284 841.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 343.00 | | | 21 343.00 |
DD Legal reserve (1) | 2 134.00 | | | 2 134.00 |
DG Other reserves | 250 378.00 | | | 250 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 477.00 | | | -24 477.00 |
DL TOTAL (I) | 249 379.00 | | | 249 379.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 807.00 | | | 9 807.00 |
DX Trade payables and related accounts | 2 507.00 | | | 2 507.00 |
DY Tax and social security liabilities | 3 289.00 | | | 3 289.00 |
EC TOTAL (IV) | 15 603.00 | | | 15 603.00 |
EE Grand total (I to V) | 264 982.00 | | | 264 982.00 |
EG Accrued income and payables due within one year | 15 603.00 | | | 15 603.00 |
| |
| 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 | 27 672.00 | | | 27 672.00 |
I4 DECREASES Grand Total | | | 27 672.00 | |
IO DECREASES Total including other intangible assets | | | 12 342.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 330.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 342.00 | | | 12 342.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 330.00 | | | 15 330.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 713.00 | 147.00 | | 19 713.00 |
PE DEPRECIATION Total including other intangible assets | 4 573.00 | | | 4 573.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 139.00 | 147.00 | | 15 139.00 |
| |
| 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 | 2 507.00 | 2 507.00 | | 2 507.00 |
UX Other trade receivables | 19 731.00 | 19 731.00 | | 19 731.00 |
VB VAT | 2 990.00 | 2 990.00 | | 2 990.00 |
VI Group and Associates | 9 807.00 | 9 807.00 | | 9 807.00 |
VS Prepaid expenses | 2 043.00 | 2 043.00 | | 2 043.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 765.00 | 24 765.00 | | 24 765.00 |
VW VAT | 3 289.00 | 3 289.00 | | 3 289.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 603.00 | 15 603.00 | | 15 603.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 18 478.00 | | | 18 478.00 |
ST Other accounts | 13 820.00 | | | 13 820.00 |
XQ Rental, rental and co-ownership charges | 2 340.00 | | | 2 340.00 |
YT Subcontracting | 450.00 | | | 450.00 |
YW Business tax | 1 056.00 | | | 1 056.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 056.00 | | | 1 056.00 |
YY Amount of VAT collected | 3 288.00 | | | 3 288.00 |
YZ Total deductible VAT on goods and services | 7 234.00 | | | 7 234.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 35 088.00 | | | 35 088.00 |
