| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 7 500 100.00 | | 7 500 100.00 | 7 500 100.00 |
BZ Other receivables | 1 467 262.00 | | 1 467 262.00 | 1 467 262.00 |
CD Marketable securities | 5 700 000.00 | | 5 700 000.00 | 5 700 000.00 |
CF Cash and cash equivalents | 401 895.00 | | 401 895.00 | 401 895.00 |
CH Prepaid expenses | 180.00 | | 180.00 | 180.00 |
CJ TOTAL (II) | 7 569 337.00 | | 7 569 337.00 | 7 569 337.00 |
CO Grand total (0 to V) | 15 069 437.00 | | 15 069 437.00 | 15 069 437.00 |
CP Shares due in less than one year | 60.00 | | | 60.00 |
CU Other investments | 7 500 040.00 | | 7 500 040.00 | 7 500 040.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 554 600.00 | 7 554 600.00 | | 7 554 600.00 |
DD Legal reserve (1) | 281 878.00 | 175 375.00 | | 281 878.00 |
DH Retained earnings | 5 351 767.00 | 3 328 216.00 | | 5 351 767.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 099 729.00 | 2 130 054.00 | | 1 099 729.00 |
DL TOTAL (I) | 14 287 974.00 | 13 188 245.00 | | 14 287 974.00 |
DV Miscellaneous Loans and Financial Debts (4) | 779 561.00 | 272 584.00 | | 779 561.00 |
DX Trade payables and related accounts | 822.00 | 4 294.00 | | 822.00 |
EA Other liabilities | 1 081.00 | 1 081.00 | | 1 081.00 |
EC TOTAL (IV) | 781 464.00 | 277 959.00 | | 781 464.00 |
EE Grand total (I to V) | 15 069 437.00 | 13 466 204.00 | | 15 069 437.00 |
EG Accrued income and payables due within one year | 781 464.00 | 277 959.00 | | 781 464.00 |
| |
| 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 | 7 500 100.00 | | 1 345.00 | 7 500 100.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 345.00 | 7 500 100.00 | |
I4 DECREASES Grand Total | | 1 345.00 | 7 500 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 500 100.00 | | 1 345.00 | 7 500 100.00 |
| |
| 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 | 822.00 | 822.00 | | 822.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 081.00 | 1 081.00 | | 1 081.00 |
UT Other financial assets | 60.00 | 60.00 | | 60.00 |
VC Group and associates | 1 467 262.00 | 1 467 262.00 | | 1 467 262.00 |
VI Group and Associates | 779 561.00 | 779 561.00 | | 779 561.00 |
VS Prepaid expenses | 180.00 | 180.00 | | 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 467 502.00 | 1 467 502.00 | | 1 467 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 781 464.00 | 781 464.00 | | 781 464.00 |
| |
| 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 | 88.00 | 77.00 | | 88.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 286.00 | 7 266.00 | | 4 286.00 |
ST Other accounts | 1 426.00 | 548.00 | | 1 426.00 |
XQ Rental, rental and co-ownership charges | 8 566.00 | 644.00 | | 8 566.00 |
YT Subcontracting | | 9 768.00 | | |
YW Business tax | -350.00 | 176.00 | | -350.00 |
YX Total of the account corresponding to line FX of table no. 2052 | -262.00 | 253.00 | | -262.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 278.00 | 18 226.00 | | 14 278.00 |
