| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 68 458.00 | | 68 458.00 | 68 458.00 |
AT Other tangible assets | 808.00 | 336.00 | 472.00 | 808.00 |
BJ TOTAL (I) | 69 266.00 | 336.00 | 68 930.00 | 69 266.00 |
BZ Other receivables | 25 581.00 | | 25 581.00 | 25 581.00 |
CD Marketable securities | 122 938.00 | | 122 938.00 | 122 938.00 |
CF Cash and cash equivalents | 182 901.00 | | 182 901.00 | 182 901.00 |
CJ TOTAL (II) | 331 420.00 | | 331 420.00 | 331 420.00 |
CO Grand total (0 to V) | 400 686.00 | 336.00 | 400 350.00 | 400 686.00 |
| |
| 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) | 9 061.00 | | | 9 061.00 |
DH Retained earnings | 23 592.00 | | | 23 592.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 314.00 | | | 81 314.00 |
DL TOTAL (I) | 313 967.00 | | | 313 967.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 335.00 | | | 1 335.00 |
DX Trade payables and related accounts | 51.00 | | | 51.00 |
DY Tax and social security liabilities | 84 997.00 | | | 84 997.00 |
EC TOTAL (IV) | 86 383.00 | | | 86 383.00 |
EE Grand total (I to V) | 400 350.00 | | | 400 350.00 |
EG Accrued income and payables due within one year | 86 383.00 | | | 86 383.00 |
| |
| 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 | 69 266.00 | | | 69 266.00 |
I4 DECREASES Grand Total | | | 69 266.00 | |
IO DECREASES Total including other intangible assets | | | 68 458.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 808.00 | |
KD ACQUISITIONS Total including other intangible assets | 68 458.00 | | | 68 458.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 808.00 | | | 808.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67.00 | 269.00 | | 67.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 67.00 | 269.00 | | 67.00 |
| |
| 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 | 51.00 | 51.00 | | 51.00 |
8D Social Security and Other Social Organizations | 84 990.00 | 84 990.00 | | 84 990.00 |
VB VAT | 1 014.00 | 1 014.00 | | 1 014.00 |
VI Group and Associates | 1 335.00 | 1 335.00 | | 1 335.00 |
VM Income taxes | 3 191.00 | 3 191.00 | | 3 191.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 376.00 | 21 376.00 | | 21 376.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 581.00 | 25 581.00 | | 25 581.00 |
VW VAT | | 7.00 | | |
VY TOTAL – STATEMENT OF LIABILITIES | 86 383.00 | 86 383.00 | | 86 383.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 3 335.00 | | | 3 335.00 |
ZE Dividends | 7 000.00 | | | 7 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 335.00 | | | 3 335.00 |
