| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 120 000.00 | 120 000.00 | | 120 000.00 |
AP Buildings | 51 499.00 | 13 957.00 | 37 542.00 | 51 499.00 |
AT Other tangible assets | 26 640.00 | 26 640.00 | | 26 640.00 |
BJ TOTAL (I) | 198 139.00 | 160 597.00 | 37 542.00 | 198 139.00 |
BX Customers and related accounts | 552 751.00 | | 552 751.00 | 552 751.00 |
BZ Other receivables | 2 530.00 | | 2 530.00 | 2 530.00 |
CF Cash and cash equivalents | 234 020.00 | | 234 020.00 | 234 020.00 |
CH Prepaid expenses | 689.00 | | 689.00 | 689.00 |
CJ TOTAL (II) | 789 990.00 | | 789 990.00 | 789 990.00 |
CO Grand total (0 to V) | 988 129.00 | 160 597.00 | 827 532.00 | 988 129.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 113 692.00 | 111 020.00 | | 113 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 662.00 | 2 671.00 | | 3 662.00 |
DL TOTAL (I) | 121 754.00 | 118 091.00 | | 121 754.00 |
DU Loans and Debts from Credit Institutions (3) | 16 025.00 | | | 16 025.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 20 242.00 | | |
DX Trade payables and related accounts | 646 515.00 | 408 925.00 | | 646 515.00 |
DY Tax and social security liabilities | 32 142.00 | 19 174.00 | | 32 142.00 |
EA Other liabilities | 11 096.00 | | | 11 096.00 |
EC TOTAL (IV) | 705 778.00 | 448 341.00 | | 705 778.00 |
EE Grand total (I to V) | 827 532.00 | 566 432.00 | | 827 532.00 |
EG Accrued income and payables due within one year | 705 778.00 | 448 341.00 | | 705 778.00 |
| |
| 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 | 198 139.00 | | | 198 139.00 |
I4 DECREASES Grand Total | | | 198 139.00 | |
IO DECREASES Total including other intangible assets | | | 120 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 78 139.00 | |
KD ACQUISITIONS Total including other intangible assets | 120 000.00 | | | 120 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 78 139.00 | | | 78 139.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 141 631.00 | 18 967.00 | | 141 631.00 |
PE DEPRECIATION Total including other intangible assets | 120 000.00 | | | 120 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 631.00 | 18 967.00 | | 21 631.00 |
| |
| 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 | 646 515.00 | 646 515.00 | | 646 515.00 |
8D Social Security and Other Social Organizations | 29 414.00 | 29 414.00 | | 29 414.00 |
8E Income Taxes | 646.00 | 646.00 | | 646.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 096.00 | 11 096.00 | | 11 096.00 |
UX Other trade receivables | 552 751.00 | 552 751.00 | | 552 751.00 |
VB VAT | 530.00 | 530.00 | | 530.00 |
VH Loans with a maturity of more than one year at origin | 16 025.00 | 16 025.00 | | 16 025.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 082.00 | 2 082.00 | | 2 082.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
VS Prepaid expenses | 689.00 | 689.00 | | 689.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 555 970.00 | 555 970.00 | | 555 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 705 778.00 | 705 778.00 | | 705 778.00 |
| |
| 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 | 1 567.00 | | | 1 567.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 985.00 | | | 17 985.00 |
ST Other accounts | 19 875.00 | | | 19 875.00 |
XQ Rental, rental and co-ownership charges | 1 198.00 | | | 1 198.00 |
YT Subcontracting | 3 457.00 | | | 3 457.00 |
YU External personnel | 409.00 | | | 409.00 |
YW Business tax | 394.00 | | | 394.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 961.00 | | | 1 961.00 |
YY Amount of VAT collected | 29 023.00 | | | 29 023.00 |
YZ Total deductible VAT on goods and services | 16 004.00 | | | 16 004.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 42 924.00 | | | 42 924.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
