| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 437 364.00 | | 1 437 364.00 | 1 437 364.00 |
BJ TOTAL (I) | 4 437 741.00 | | 4 437 741.00 | 4 437 741.00 |
BX Customers and related accounts | 1 960 280.00 | | 1 960 280.00 | 1 960 280.00 |
BZ Other receivables | 71 886.00 | | 71 886.00 | 71 886.00 |
CF Cash and cash equivalents | 50 481.00 | | 50 481.00 | 50 481.00 |
CJ TOTAL (II) | 2 082 647.00 | | 2 082 647.00 | 2 082 647.00 |
CO Grand total (0 to V) | 6 520 388.00 | | 6 520 388.00 | 6 520 388.00 |
CU Other investments | 3 000 377.00 | | 3 000 377.00 | 3 000 377.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 382 800.00 | 1 382 800.00 | | 1 382 800.00 |
DD Legal reserve (1) | 138 280.00 | 138 280.00 | | 138 280.00 |
DG Other reserves | 3 322 625.00 | 3 147 049.00 | | 3 322 625.00 |
DH Retained earnings | 61 565.00 | 61 565.00 | | 61 565.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 212.00 | 175 576.00 | | 145 212.00 |
DL TOTAL (I) | 5 050 482.00 | 4 905 270.00 | | 5 050 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 078 758.00 | 846 930.00 | | 1 078 758.00 |
DX Trade payables and related accounts | 4 815.00 | 5 739.00 | | 4 815.00 |
DY Tax and social security liabilities | 384 834.00 | 247 454.00 | | 384 834.00 |
DZ Fixed asset liabilities and related accounts | 1 499.00 | 1 499.00 | | 1 499.00 |
EC TOTAL (IV) | 1 469 906.00 | 1 101 622.00 | | 1 469 906.00 |
EE Grand total (I to V) | 6 520 388.00 | 6 006 892.00 | | 6 520 388.00 |
| |
| 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 | 4 612 647.00 | | | 4 612 647.00 |
I3 DECREASES Total Financial Fixed Assets | | 174 906.00 | 4 437 741.00 | |
I4 DECREASES Grand Total | | 174 906.00 | 4 437 741.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 612 647.00 | | | 4 612 647.00 |
| |
| 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 | 1 052 358.00 | 1 052 358.00 | | 1 052 358.00 |
8B Suppliers and Related Accounts | 4 815.00 | 4 815.00 | | 4 815.00 |
8D Social Security and Other Social Organizations | 23 479.00 | 23 479.00 | | 23 479.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 499.00 | 1 499.00 | | 1 499.00 |
UL Receivables related to investments | 1 437 364.00 | | 1 437 364.00 | 1 437 364.00 |
UX Other trade receivables | 1 960 280.00 | 1 960 280.00 | | 1 960 280.00 |
VB VAT | 801.00 | 801.00 | | 801.00 |
VI Group and Associates | 26 400.00 | 26 400.00 | | 26 400.00 |
VM Income taxes | 70 488.00 | 70 488.00 | | 70 488.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 596.00 | 596.00 | | 596.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 469 529.00 | 2 032 166.00 | 1 437 364.00 | 3 469 529.00 |
VW VAT | 361 097.00 | 361 097.00 | | 361 097.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 469 906.00 | 1 469 906.00 | | 1 469 906.00 |
