| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 082.00 | 655.00 | 2 427.00 | 3 082.00 |
BJ TOTAL (I) | 3 082.00 | 655.00 | 2 427.00 | 3 082.00 |
BX Customers and related accounts | 199 567.00 | | 199 567.00 | 199 567.00 |
BZ Other receivables | 19 540.00 | | 19 540.00 | 19 540.00 |
CF Cash and cash equivalents | 276 663.00 | | 276 663.00 | 276 663.00 |
CJ TOTAL (II) | 495 771.00 | | 495 771.00 | 495 771.00 |
CO Grand total (0 to V) | 498 853.00 | 655.00 | 498 198.00 | 498 853.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | | | 150.00 |
DG Other reserves | 15 088.00 | | | 15 088.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 606.00 | 15 238.00 | | 71 606.00 |
DL TOTAL (I) | 88 344.00 | 16 738.00 | | 88 344.00 |
DV Miscellaneous Loans and Financial Debts (4) | 280 808.00 | 241 643.00 | | 280 808.00 |
DX Trade payables and related accounts | 6 648.00 | 1 850.00 | | 6 648.00 |
DY Tax and social security liabilities | 116 810.00 | 40 990.00 | | 116 810.00 |
EA Other liabilities | 5 588.00 | | | 5 588.00 |
EC TOTAL (IV) | 409 854.00 | 284 483.00 | | 409 854.00 |
EE Grand total (I to V) | 498 198.00 | 301 221.00 | | 498 198.00 |
EG Accrued income and payables due within one year | 409 854.00 | 284 483.00 | | 409 854.00 |
| |
| 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 | 772.00 | | 2 311.00 | 772.00 |
I4 DECREASES Grand Total | | | 3 082.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 082.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 772.00 | | 2 311.00 | 772.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3.00 | 652.00 | | 3.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3.00 | 652.00 | | 3.00 |
| |
| 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 | 6 648.00 | 6 648.00 | | 6 648.00 |
8D Social Security and Other Social Organizations | 116 810.00 | 116 810.00 | | 116 810.00 |
8K Other liabilities (including liabilities related to repo transactions) | 286 395.00 | 286 395.00 | | 286 395.00 |
UX Other trade receivables | 199 567.00 | 199 567.00 | | 199 567.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 540.00 | 19 540.00 | | 19 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 219 107.00 | 219 107.00 | | 219 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 409 854.00 | 409 854.00 | | 409 854.00 |
