| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 060.00 | 1 482.00 | 2 578.00 | 4 060.00 |
BJ TOTAL (I) | 4 105.00 | 1 482.00 | 2 622.00 | 4 105.00 |
BX Customers and related accounts | 21 098.00 | | 21 098.00 | 21 098.00 |
BZ Other receivables | 26 713.00 | | 26 713.00 | 26 713.00 |
CD Marketable securities | 470 000.00 | | 470 000.00 | 470 000.00 |
CF Cash and cash equivalents | 108 432.00 | | 108 432.00 | 108 432.00 |
CH Prepaid expenses | 14 013.00 | | 14 013.00 | 14 013.00 |
CJ TOTAL (II) | 640 257.00 | | 640 257.00 | 640 257.00 |
CO Grand total (0 to V) | 644 362.00 | 1 482.00 | 642 880.00 | 644 362.00 |
CU Other investments | 44.00 | | 44.00 | 44.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 297 260.00 | | | 297 260.00 |
DL TOTAL (I) | 313 760.00 | | | 313 760.00 |
DX Trade payables and related accounts | 136 790.00 | | | 136 790.00 |
DY Tax and social security liabilities | 72 840.00 | | | 72 840.00 |
EA Other liabilities | 119 489.00 | | | 119 489.00 |
EC TOTAL (IV) | 329 119.00 | | | 329 119.00 |
EE Grand total (I to V) | 642 880.00 | | | 642 880.00 |
EG Accrued income and payables due within one year | 329 119.00 | | | 329 119.00 |
| |
| 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 | 4 093.00 | | 12.00 | 4 093.00 |
I3 DECREASES Total Financial Fixed Assets | | | 44.00 | |
I4 DECREASES Grand Total | | | 4 105.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 060.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 060.00 | | | 4 060.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32.00 | | 12.00 | 32.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 076.00 | 406.00 | | 1 076.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 076.00 | 406.00 | | 1 076.00 |
| |
| 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 | 136 790.00 | 136 790.00 | | 136 790.00 |
8E Income Taxes | 59 821.00 | 59 821.00 | | 59 821.00 |
8K Other liabilities (including liabilities related to repo transactions) | 119 489.00 | 119 489.00 | | 119 489.00 |
UX Other trade receivables | 21 098.00 | 21 098.00 | | 21 098.00 |
VB VAT | 26 713.00 | 26 713.00 | | 26 713.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 019.00 | 13 019.00 | | 13 019.00 |
VS Prepaid expenses | 14 013.00 | 14 013.00 | | 14 013.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 825.00 | 61 825.00 | | 61 825.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 329 119.00 | 329 119.00 | | 329 119.00 |
