| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 50 283.00 | 17 041.00 | 33 241.00 | 50 283.00 |
BJ TOTAL (I) | 50 433.00 | 17 041.00 | 33 391.00 | 50 433.00 |
BT Goods | 23 584.00 | | 23 584.00 | 23 584.00 |
BX Customers and related accounts | 458 223.00 | | 458 223.00 | 458 223.00 |
BZ Other receivables | 33 087.00 | | 33 087.00 | 33 087.00 |
CF Cash and cash equivalents | 1 363 753.00 | | 1 363 753.00 | 1 363 753.00 |
CH Prepaid expenses | 157.00 | | 157.00 | 157.00 |
CJ TOTAL (II) | 1 878 806.00 | | 1 878 806.00 | 1 878 806.00 |
CN Currency translation adjustments (V) | 500.00 | | 500.00 | 500.00 |
CO Grand total (0 to V) | 1 929 739.00 | 17 041.00 | 1 912 698.00 | 1 929 739.00 |
CU Other investments | 150.00 | | 150.00 | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DG Other reserves | 1 344 899.00 | | | 1 344 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 153 783.00 | | | 153 783.00 |
DL TOTAL (I) | 1 718 683.00 | | | 1 718 683.00 |
DP Provisions for Risks | 145 240.00 | | | 145 240.00 |
DR TOTAL (IV) | 145 240.00 | | | 145 240.00 |
DV Miscellaneous Loans and Financial Debts (4) | 325.00 | | | 325.00 |
DX Trade payables and related accounts | 32 370.00 | | | 32 370.00 |
DY Tax and social security liabilities | 15 811.00 | | | 15 811.00 |
EA Other liabilities | 266.00 | | | 266.00 |
EC TOTAL (IV) | 48 774.00 | | | 48 774.00 |
EE Grand total (I to V) | 1 912 698.00 | | | 1 912 698.00 |
EG Accrued income and payables due within one year | 48 774.00 | | | 48 774.00 |
| |
| 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 | 50 433.00 | | | 50 433.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 50 433.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 50 283.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 283.00 | | | 50 283.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 905.00 | 9 136.00 | | 7 905.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 905.00 | 9 136.00 | | 7 905.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 232 956.00 | 145 241.00 | 232 956.00 | 232 956.00 |
7C Grand total | 232 956.00 | 145 241.00 | 232 956.00 | 232 956.00 |
UE of which provisions and reversals: - Operating | | 144 740.00 | 232 956.00 | |
UG - Financial | | 500.00 | | |
| |
| 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 | 32 370.00 | 32 370.00 | | 32 370.00 |
8D Social Security and Other Social Organizations | 15 812.00 | 15 812.00 | | 15 812.00 |
8K Other liabilities (including liabilities related to repo transactions) | 266.00 | 266.00 | | 266.00 |
UX Other trade receivables | 458 224.00 | 458 224.00 | | 458 224.00 |
VI Group and Associates | 326.00 | 326.00 | | 326.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 33 088.00 | 33 088.00 | | 33 088.00 |
VS Prepaid expenses | 158.00 | 158.00 | | 158.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 491 469.00 | 491 469.00 | | 491 469.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 774.00 | 48 774.00 | | 48 774.00 |
