| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 83 109.00 | 15 578.00 | 67 531.00 | 83 109.00 |
BB Receivables related to investments | 1 625 100.00 | | 1 625 100.00 | 1 625 100.00 |
BJ TOTAL (I) | 1 708 439.00 | 15 578.00 | 1 692 861.00 | 1 708 439.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 475.00 | | 475.00 | 475.00 |
BZ Other receivables | 51 924.00 | | 51 924.00 | 51 924.00 |
CF Cash and cash equivalents | 511 419.00 | | 511 419.00 | 511 419.00 |
CJ TOTAL (II) | 563 818.00 | | 563 818.00 | 563 818.00 |
CO Grand total (0 to V) | 2 272 257.00 | 15 578.00 | 2 256 679.00 | 2 272 257.00 |
CU Other investments | 231.00 | | 231.00 | 231.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500.00 | 3 500.00 | | 3 500.00 |
DD Legal reserve (1) | 350.00 | 350.00 | | 350.00 |
DG Other reserves | 2 110 053.00 | 1 651 432.00 | | 2 110 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 779.00 | 458 621.00 | | 122 779.00 |
DL TOTAL (I) | 2 236 682.00 | 2 113 903.00 | | 2 236 682.00 |
DX Trade payables and related accounts | 15 727.00 | 22 068.00 | | 15 727.00 |
DY Tax and social security liabilities | 4 170.00 | 39 681.00 | | 4 170.00 |
DZ Fixed asset liabilities and related accounts | 100.00 | 100.00 | | 100.00 |
EA Other liabilities | | 5 017.00 | | |
EC TOTAL (IV) | 19 997.00 | 66 866.00 | | 19 997.00 |
EE Grand total (I to V) | 2 256 679.00 | 2 180 769.00 | | 2 256 679.00 |
EG Accrued income and payables due within one year | 19 997.00 | 66 866.00 | | 19 997.00 |
| |
| 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 | 1 525 869.00 | | 215 580.00 | 1 525 869.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 625 330.00 | |
I4 DECREASES Grand Total | | 33 010.00 | 1 708 439.00 | |
IY DECREASES Total Tangible Fixed Assets | | 33 010.00 | 83 109.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 983.00 | | 80 136.00 | 35 983.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 489 886.00 | | 135 444.00 | 1 489 886.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 200.00 | 13 388.00 | 33 010.00 | 35 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 200.00 | 13 388.00 | 33 010.00 | 35 200.00 |
| |
| 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 | 15 727.00 | 15 727.00 | | 15 727.00 |
8J Fixed Asset Liabilities and Related Accounts | 100.00 | 100.00 | | 100.00 |
UL Receivables related to investments | 1 625 100.00 | | 1 625 100.00 | 1 625 100.00 |
UX Other trade receivables | 475.00 | 475.00 | | 475.00 |
VB VAT | 6 366.00 | 6 366.00 | | 6 366.00 |
VC Group and associates | 3 111.00 | 3 111.00 | | 3 111.00 |
VM Income taxes | 42 433.00 | 42 433.00 | | 42 433.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13.00 | 13.00 | | 13.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 677 499.00 | 52 399.00 | 1 625 100.00 | 1 677 499.00 |
VW VAT | 4 170.00 | 4 170.00 | | 4 170.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 997.00 | 19 997.00 | | 19 997.00 |
