| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 650.00 | 2 650.00 | | 2 650.00 |
AT Other tangible assets | 15 597.00 | 9 358.00 | 6 238.00 | 15 597.00 |
BH Other financial assets | 3 060.00 | | 3 060.00 | 3 060.00 |
BJ TOTAL (I) | 21 307.00 | 12 008.00 | 9 298.00 | 21 307.00 |
BX Customers and related accounts | 63 491.00 | | 63 491.00 | 63 491.00 |
BZ Other receivables | 1 014.00 | | 1 014.00 | 1 014.00 |
CF Cash and cash equivalents | 133 096.00 | | 133 096.00 | 133 096.00 |
CJ TOTAL (II) | 197 601.00 | | 197 601.00 | 197 601.00 |
CO Grand total (0 to V) | 218 907.00 | 12 008.00 | 206 899.00 | 218 907.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 109 075.00 | | | 109 075.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 521.00 | | | 5 521.00 |
DL TOTAL (I) | 125 596.00 | | | 125 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 792.00 | | | 792.00 |
DX Trade payables and related accounts | 3 094.00 | | | 3 094.00 |
DY Tax and social security liabilities | 69 418.00 | | | 69 418.00 |
EA Other liabilities | 8 000.00 | | | 8 000.00 |
EC TOTAL (IV) | 81 303.00 | | | 81 303.00 |
EE Grand total (I to V) | 206 899.00 | | | 206 899.00 |
EG Accrued income and payables due within one year | 81 303.00 | | | 81 303.00 |
| |
| 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 | 21 307.00 | | | 21 307.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 060.00 | |
I4 DECREASES Grand Total | | | 21 307.00 | |
IO DECREASES Total including other intangible assets | | | 2 650.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 597.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 650.00 | | | 2 650.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 597.00 | | | 15 597.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 060.00 | | | 3 060.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 668.00 | 2 340.00 | | 9 668.00 |
PE DEPRECIATION Total including other intangible assets | 2 650.00 | | | 2 650.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 018.00 | 2 340.00 | | 7 018.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 600.00 | 600.00 | | 600.00 |
8B Suppliers and Related Accounts | 3 094.00 | 3 094.00 | | 3 094.00 |
8C Staff and Related Accounts | 30 499.00 | 30 499.00 | | 30 499.00 |
8D Social Security and Other Social Organizations | 20 551.00 | 20 551.00 | | 20 551.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 000.00 | 8 000.00 | | 8 000.00 |
UT Other financial assets | 3 060.00 | | 3 060.00 | 3 060.00 |
UX Other trade receivables | 63 098.00 | 63 098.00 | | 63 098.00 |
VA Doubtful or disputed receivables | 393.00 | 393.00 | | 393.00 |
VI Group and Associates | 192.00 | 192.00 | | 192.00 |
VM Income taxes | 1 014.00 | 1 014.00 | | 1 014.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 261.00 | 2 261.00 | | 2 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 565.00 | 64 505.00 | 3 060.00 | 67 565.00 |
VW VAT | 16 107.00 | 16 107.00 | | 16 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 303.00 | 81 303.00 | | 81 303.00 |
| |
| 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 | 1 022.00 | | | 1 022.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 004.00 | | | 7 004.00 |
ST Other accounts | 17 686.00 | | | 17 686.00 |
XQ Rental, rental and co-ownership charges | 12 859.00 | | | 12 859.00 |
YT Subcontracting | 54 862.00 | | | 54 862.00 |
YW Business tax | 490.00 | | | 490.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 512.00 | | | 1 512.00 |
YY Amount of VAT collected | 30 225.00 | | | 30 225.00 |
YZ Total deductible VAT on goods and services | 21 973.00 | | | 21 973.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 92 410.00 | | | 92 410.00 |
| |
| 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 | 1.00 | | | 1.00 |
