| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 70 000.00 | | 70 000.00 | 70 000.00 |
AP Buildings | 930 000.00 | 281 474.00 | 648 526.00 | 930 000.00 |
BJ TOTAL (I) | 1 000 000.00 | 281 474.00 | 718 526.00 | 1 000 000.00 |
BX Customers and related accounts | 13 878.00 | 6 581.00 | 7 297.00 | 13 878.00 |
BZ Other receivables | 3 873.00 | | 3 873.00 | 3 873.00 |
CF Cash and cash equivalents | 105 529.00 | | 105 529.00 | 105 529.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 123 280.00 | 6 581.00 | 116 699.00 | 123 280.00 |
CO Grand total (0 to V) | 1 123 280.00 | 288 055.00 | 835 225.00 | 1 123 280.00 |
CR Shares due in more than one year | 7 871.00 | | | 7 871.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -258 055.00 | -250 126.00 | | -258 055.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 890.00 | -7 929.00 | | -44 890.00 |
DL TOTAL (I) | -292 945.00 | -248 055.00 | | -292 945.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 107 349.00 | 1 112 849.00 | | 1 107 349.00 |
DX Trade payables and related accounts | 13 747.00 | 18 913.00 | | 13 747.00 |
DY Tax and social security liabilities | 2 403.00 | 4 922.00 | | 2 403.00 |
EB Prepaid income (2) | 4 671.00 | 4 577.00 | | 4 671.00 |
EC TOTAL (IV) | 1 128 170.00 | 1 141 261.00 | | 1 128 170.00 |
EE Grand total (I to V) | 835 225.00 | 893 206.00 | | 835 225.00 |
EG Accrued income and payables due within one year | 1 128 170.00 | 1 141 261.00 | | 1 128 170.00 |
| |
| 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 | 1 000 000.00 | | | 1 000 000.00 |
I4 DECREASES Grand Total | | | 1 000 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 000 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 000 000.00 | | | 1 000 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 242 499.00 | 38 975.00 | | 242 499.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 242 499.00 | 38 975.00 | | 242 499.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 6 581.00 | | | 6 581.00 |
7B Total provisions for depreciation | 6 581.00 | | | 6 581.00 |
7C Grand total | 6 581.00 | | | 6 581.00 |
| |
| 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 | 13 365.00 | 13 365.00 | | 13 365.00 |
8B Suppliers and Related Accounts | 13 747.00 | 13 747.00 | | 13 747.00 |
8L Deferred income | 4 671.00 | 4 671.00 | | 4 671.00 |
UX Other trade receivables | 6 007.00 | 6 007.00 | | 6 007.00 |
VA Doubtful or disputed receivables | 7 871.00 | | 7 871.00 | 7 871.00 |
VB VAT | 3 873.00 | 3 873.00 | | 3 873.00 |
VI Group and Associates | 1 093 984.00 | 1 093 984.00 | | 1 093 984.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 751.00 | 9 880.00 | 7 871.00 | 17 751.00 |
VW VAT | 2 403.00 | 2 403.00 | | 2 403.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 128 170.00 | 1 128 170.00 | | 1 128 170.00 |
| |
| 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 | 15 073.00 | 15 409.00 | | 15 073.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 749.00 | 20 022.00 | | 15 749.00 |
ST Other accounts | 17 032.00 | 25 188.00 | | 17 032.00 |
YW Business tax | 584.00 | 577.00 | | 584.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 15 657.00 | 15 986.00 | | 15 657.00 |
YY Amount of VAT collected | 7 521.00 | 18 523.00 | | 7 521.00 |
YZ Total deductible VAT on goods and services | 6 390.00 | 14 393.00 | | 6 390.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 32 780.00 | 45 210.00 | | 32 780.00 |
