| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 132 194.00 | | 132 194.00 | 132 194.00 |
AJ Other Intangible Assets | 79 000.00 | | 79 000.00 | 79 000.00 |
AR Technical installations, industrial equipment and tools | 5 674.00 | 5 674.00 | | 5 674.00 |
AT Other tangible assets | 38 669.00 | 28 815.00 | 9 854.00 | 38 669.00 |
BJ TOTAL (I) | 265 537.00 | 34 489.00 | 231 047.00 | 265 537.00 |
BX Customers and related accounts | 30 188.00 | | 30 188.00 | 30 188.00 |
BZ Other receivables | 131 091.00 | | 131 091.00 | 131 091.00 |
CF Cash and cash equivalents | 69 391.00 | | 69 391.00 | 69 391.00 |
CH Prepaid expenses | 3 278.00 | | 3 278.00 | 3 278.00 |
CJ TOTAL (II) | 233 948.00 | | 233 948.00 | 233 948.00 |
CO Grand total (0 to V) | 499 484.00 | 34 489.00 | 464 995.00 | 499 484.00 |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 80 000.00 | | 10 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 38 813.00 | 544 759.00 | | 38 813.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 900.00 | 19 054.00 | | 12 900.00 |
DL TOTAL (I) | 69 713.00 | 651 813.00 | | 69 713.00 |
DU Loans and Debts from Credit Institutions (3) | 345 172.00 | 15 557.00 | | 345 172.00 |
DX Trade payables and related accounts | 7 960.00 | 8 983.00 | | 7 960.00 |
DY Tax and social security liabilities | 36 879.00 | 44 454.00 | | 36 879.00 |
EA Other liabilities | 5 271.00 | 4 746.00 | | 5 271.00 |
EC TOTAL (IV) | 395 282.00 | 73 740.00 | | 395 282.00 |
EE Grand total (I to V) | 464 995.00 | 725 552.00 | | 464 995.00 |
EG Accrued income and payables due within one year | 395 282.00 | 73 740.00 | | 395 282.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 345 172.00 | 15 557.00 | | 345 172.00 |
| |
| 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 | 268 537.00 | | | 268 537.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000.00 | |
I4 DECREASES Grand Total | | 3 000.00 | 265 537.00 | |
IO DECREASES Total including other intangible assets | | | 211 194.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 000.00 | 44 343.00 | |
KD ACQUISITIONS Total including other intangible assets | 211 194.00 | | | 211 194.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 343.00 | | | 47 343.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000.00 | | | 10 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 691.00 | 6 798.00 | 3 000.00 | 30 691.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 691.00 | 6 798.00 | 3 000.00 | 30 691.00 |
| |
| 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 | 7 960.00 | 7 960.00 | | 7 960.00 |
8C Staff and Related Accounts | 21 107.00 | 21 107.00 | | 21 107.00 |
8D Social Security and Other Social Organizations | 10 631.00 | 10 631.00 | | 10 631.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 271.00 | 5 271.00 | | 5 271.00 |
UX Other trade receivables | 30 188.00 | 30 188.00 | | 30 188.00 |
VB VAT | 36.00 | 36.00 | | 36.00 |
VG Loans with a maturity of up to one year at origin | 345 172.00 | 345 172.00 | | 345 172.00 |
VM Income taxes | 1 084.00 | 1 084.00 | | 1 084.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 672.00 | 3 672.00 | | 3 672.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 129 970.00 | 129 970.00 | | 129 970.00 |
VS Prepaid expenses | 3 278.00 | 3 278.00 | | 3 278.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 164 556.00 | 164 556.00 | | 164 556.00 |
VW VAT | 1 469.00 | 1 469.00 | | 1 469.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 395 282.00 | 395 282.00 | | 395 282.00 |
| |
| 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 | 15 441.00 | 12 657.00 | | 15 441.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 084.00 | 24 904.00 | | 10 084.00 |
ST Other accounts | 58 676.00 | 75 049.00 | | 58 676.00 |
XQ Rental, rental and co-ownership charges | 5 771.00 | 3 773.00 | | 5 771.00 |
YQ Equipment leasing commitment | 77 867.00 | 46 404.00 | | 77 867.00 |
YT Subcontracting | | 21 741.00 | | |
YU External personnel | 3 153.00 | 2 880.00 | | 3 153.00 |
YW Business tax | 1 504.00 | 1 477.00 | | 1 504.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 16 945.00 | 14 134.00 | | 16 945.00 |
YY Amount of VAT collected | 1 125.00 | 5 416.00 | | 1 125.00 |
YZ Total deductible VAT on goods and services | 440.00 | 2 616.00 | | 440.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 77 684.00 | 128 347.00 | | 77 684.00 |
| |
| 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 | 8.00 | | | 8.00 |
