| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
AR Technical installations, industrial equipment and tools | 919.00 | 919.00 | | 919.00 |
AT Other tangible assets | 20 000.00 | 20 000.00 | | 20 000.00 |
BH Other financial assets | 2 700.00 | | 2 700.00 | 2 700.00 |
BJ TOTAL (I) | 53 667.00 | 20 919.00 | 32 748.00 | 53 667.00 |
BT Goods | 5 990.00 | | 5 990.00 | 5 990.00 |
BX Customers and related accounts | 3 057.00 | | 3 057.00 | 3 057.00 |
BZ Other receivables | 1 802.00 | | 1 802.00 | 1 802.00 |
CF Cash and cash equivalents | 1 399.00 | | 1 399.00 | 1 399.00 |
CJ TOTAL (II) | 12 247.00 | | 12 247.00 | 12 247.00 |
CO Grand total (0 to V) | 65 914.00 | 20 919.00 | 44 995.00 | 65 914.00 |
CU Other investments | 48.00 | | 48.00 | 48.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -8 525.00 | -9 422.00 | | -8 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 708.00 | 897.00 | | 3 708.00 |
DL TOTAL (I) | -3 817.00 | -7 525.00 | | -3 817.00 |
DU Loans and Debts from Credit Institutions (3) | 4 535.00 | 4 836.00 | | 4 535.00 |
DX Trade payables and related accounts | 5 392.00 | 2 941.00 | | 5 392.00 |
DY Tax and social security liabilities | 4 646.00 | 4 086.00 | | 4 646.00 |
EA Other liabilities | 34 239.00 | 38 150.00 | | 34 239.00 |
EC TOTAL (IV) | 48 812.00 | 50 013.00 | | 48 812.00 |
EE Grand total (I to V) | 44 995.00 | 42 488.00 | | 44 995.00 |
EG Accrued income and payables due within one year | 48 812.00 | 50 013.00 | | 48 812.00 |
| |
| 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 | 53 667.00 | | | 53 667.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 748.00 | |
I4 DECREASES Grand Total | | | 53 667.00 | |
IO DECREASES Total including other intangible assets | | | 30 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 919.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 000.00 | | | 30 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 919.00 | | | 20 919.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 748.00 | | | 2 748.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 919.00 | | | 20 919.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 919.00 | | | 20 919.00 |
| |
| 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 | 5 392.00 | 5 392.00 | | 5 392.00 |
8D Social Security and Other Social Organizations | 3 620.00 | 3 620.00 | | 3 620.00 |
UT Other financial assets | 2 700.00 | 2 700.00 | | 2 700.00 |
UX Other trade receivables | 3 057.00 | 3 057.00 | | 3 057.00 |
UZ Social Security, other social security organizations | 57.00 | 57.00 | | 57.00 |
VB VAT | 570.00 | 570.00 | | 570.00 |
VG Loans with a maturity of up to one year at origin | 4 535.00 | 4 535.00 | | 4 535.00 |
VI Group and Associates | 34 239.00 | 34 239.00 | | 34 239.00 |
VM Income taxes | 1 175.00 | 1 175.00 | | 1 175.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 559.00 | 7 559.00 | | 7 559.00 |
VW VAT | 1 026.00 | 1 026.00 | | 1 026.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 812.00 | 48 812.00 | | 48 812.00 |
| |
| 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 | 662.00 | 744.00 | | 662.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 311.00 | 593.00 | | 1 311.00 |
ST Other accounts | 8 299.00 | 8 711.00 | | 8 299.00 |
XQ Rental, rental and co-ownership charges | 15 254.00 | 14 565.00 | | 15 254.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 662.00 | 744.00 | | 662.00 |
YY Amount of VAT collected | 10 075.00 | 10 416.00 | | 10 075.00 |
YZ Total deductible VAT on goods and services | 5 727.00 | 6 535.00 | | 5 727.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 863.00 | 23 869.00 | | 24 863.00 |
