| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 223.00 | 18 223.00 | | 18 223.00 |
BB Receivables related to investments | 316 640.00 | | 316 640.00 | 316 640.00 |
BJ TOTAL (I) | 334 863.00 | 18 223.00 | 316 640.00 | 334 863.00 |
BZ Other receivables | 10 212.00 | | 10 212.00 | 10 212.00 |
CF Cash and cash equivalents | 249 957.00 | | 249 957.00 | 249 957.00 |
CH Prepaid expenses | 52.00 | | 52.00 | 52.00 |
CJ TOTAL (II) | 260 221.00 | | 260 221.00 | 260 221.00 |
CO Grand total (0 to V) | 595 084.00 | 18 223.00 | 576 860.00 | 595 084.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 112 000.00 | 112 000.00 | | 112 000.00 |
DD Legal reserve (1) | 11 200.00 | 11 200.00 | | 11 200.00 |
DG Other reserves | 235 497.00 | 162 294.00 | | 235 497.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 453.00 | 73 203.00 | | 57 453.00 |
DL TOTAL (I) | 416 150.00 | 358 697.00 | | 416 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139 596.00 | 191 904.00 | | 139 596.00 |
DX Trade payables and related accounts | 1 908.00 | 986.00 | | 1 908.00 |
DY Tax and social security liabilities | 19 206.00 | 15 662.00 | | 19 206.00 |
EA Other liabilities | | 8 387.00 | | |
EC TOTAL (IV) | 160 710.00 | 216 939.00 | | 160 710.00 |
EE Grand total (I to V) | 576 860.00 | 575 637.00 | | 576 860.00 |
| |
| 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 | 334 701.00 | | 822.00 | 334 701.00 |
I3 DECREASES Total Financial Fixed Assets | | | 316 640.00 | |
I4 DECREASES Grand Total | | 660.00 | 334 863.00 | |
IO DECREASES Total including other intangible assets | | 660.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 18 223.00 | |
KD ACQUISITIONS Total including other intangible assets | 660.00 | | | 660.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 223.00 | | | 18 223.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 315 818.00 | | 822.00 | 315 818.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 883.00 | | 660.00 | 18 883.00 |
PE DEPRECIATION Total including other intangible assets | 660.00 | | 660.00 | 660.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 223.00 | | | 18 223.00 |
| |
| 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 | 1 908.00 | 1 908.00 | | 1 908.00 |
8D Social Security and Other Social Organizations | 19 206.00 | 19 206.00 | | 19 206.00 |
VI Group and Associates | 139 596.00 | 139 596.00 | | 139 596.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 212.00 | 10 212.00 | | 10 212.00 |
VS Prepaid expenses | 52.00 | 52.00 | | 52.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 264.00 | 10 264.00 | | 10 264.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 710.00 | 160 710.00 | | 160 710.00 |
