| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 120 000.00 | 120 000.00 | | 120 000.00 |
AP Buildings | 51 499.00 | 2 618.00 | 48 881.00 | 51 499.00 |
AT Other tangible assets | 26 640.00 | 19 013.00 | 7 627.00 | 26 640.00 |
BJ TOTAL (I) | 198 139.00 | 141 631.00 | 56 508.00 | 198 139.00 |
BX Customers and related accounts | 448 878.00 | | 448 878.00 | 448 878.00 |
BZ Other receivables | 2 250.00 | | 2 250.00 | 2 250.00 |
CF Cash and cash equivalents | 57 220.00 | | 57 220.00 | 57 220.00 |
CH Prepaid expenses | 1 576.00 | | 1 576.00 | 1 576.00 |
CJ TOTAL (II) | 509 924.00 | | 509 924.00 | 509 924.00 |
CO Grand total (0 to V) | 708 063.00 | 141 631.00 | 566 432.00 | 708 063.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 111 020.00 | 108 795.00 | | 111 020.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 671.00 | 2 225.00 | | 2 671.00 |
DL TOTAL (I) | 118 091.00 | 115 420.00 | | 118 091.00 |
DU Loans and Debts from Credit Institutions (3) | | 27 365.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 20 242.00 | 30.00 | | 20 242.00 |
DX Trade payables and related accounts | 408 925.00 | 525 454.00 | | 408 925.00 |
DY Tax and social security liabilities | 19 174.00 | 58 098.00 | | 19 174.00 |
EC TOTAL (IV) | 448 341.00 | 610 947.00 | | 448 341.00 |
EE Grand total (I to V) | 566 432.00 | 726 367.00 | | 566 432.00 |
EG Accrued income and payables due within one year | 448 341.00 | 610 947.00 | | 448 341.00 |
| |
| 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 | 198 140.00 | | | 198 140.00 |
I4 DECREASES Grand Total | | | 198 139.00 | |
IO DECREASES Total including other intangible assets | | | 120 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 78 139.00 | |
KD ACQUISITIONS Total including other intangible assets | 120 000.00 | | | 120 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 78 140.00 | | | 78 140.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 141 631.00 | | | 141 631.00 |
PE DEPRECIATION Total including other intangible assets | 120 000.00 | | | 120 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 631.00 | | | 21 631.00 |
| |
| 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 | 408 925.00 | 408 925.00 | | 408 925.00 |
8D Social Security and Other Social Organizations | 8 796.00 | 8 796.00 | | 8 796.00 |
8E Income Taxes | 471.00 | 471.00 | | 471.00 |
UX Other trade receivables | 448 878.00 | 448 878.00 | | 448 878.00 |
VH Loans with a maturity of more than one year at origin | 20 242.00 | 20 242.00 | | 20 242.00 |
VQ Other Taxes, Duties, and Similar Debts | 957.00 | 957.00 | | 957.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 250.00 | 2 250.00 | | 2 250.00 |
VS Prepaid expenses | 1 576.00 | 1 576.00 | | 1 576.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 452 704.00 | 452 704.00 | | 452 704.00 |
VW VAT | 8 950.00 | 8 950.00 | | 8 950.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 448 341.00 | 448 341.00 | | 448 341.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 650.00 | | | 650.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 358.00 | | | 17 358.00 |
ST Other accounts | 30 062.00 | | | 30 062.00 |
XQ Rental, rental and co-ownership charges | 1 230.00 | | | 1 230.00 |
YT Subcontracting | 3 317.00 | | | 3 317.00 |
YY Amount of VAT collected | 30 961.00 | | | 30 961.00 |
YZ Total deductible VAT on goods and services | 12 707.00 | | | 12 707.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
