| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 473.00 | 1 245.00 | 228.00 | 1 473.00 |
BJ TOTAL (I) | 1 473.00 | 1 245.00 | 228.00 | 1 473.00 |
BZ Other receivables | 4 954.00 | | 4 954.00 | 4 954.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 99 206.00 | | 99 206.00 | 99 206.00 |
CJ TOTAL (II) | 104 210.00 | | 104 210.00 | 104 210.00 |
CO Grand total (0 to V) | 105 683.00 | 1 245.00 | 104 438.00 | 105 683.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 28 899.00 | | | 28 899.00 |
DH Retained earnings | 35 609.00 | | | 35 609.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 739.00 | | | 2 739.00 |
DL TOTAL (I) | 68 347.00 | | | 68 347.00 |
DU Loans and Debts from Credit Institutions (3) | 75.00 | | | 75.00 |
DX Trade payables and related accounts | 1 016.00 | | | 1 016.00 |
EA Other liabilities | 35 000.00 | | | 35 000.00 |
EC TOTAL (IV) | 36 091.00 | | | 36 091.00 |
EE Grand total (I to V) | 104 438.00 | | | 104 438.00 |
EG Accrued income and payables due within one year | 36 091.00 | | | 36 091.00 |
| |
| 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 | 1 473.00 | | | 1 473.00 |
I4 DECREASES Grand Total | | | 1 473.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 473.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 473.00 | | | 1 473.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 084.00 | 162.00 | | 1 084.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 084.00 | 162.00 | | 1 084.00 |
| |
| 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 | 1 016.00 | 1 016.00 | | 1 016.00 |
VB VAT | 1 358.00 | 1 358.00 | | 1 358.00 |
VH Loans with a maturity of more than one year at origin | 75.00 | 75.00 | | 75.00 |
VI Group and Associates | 35 000.00 | 35 000.00 | | 35 000.00 |
VM Income taxes | 3 596.00 | 3 596.00 | | 3 596.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 954.00 | 4 954.00 | | 4 954.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 091.00 | 36 091.00 | | 36 091.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 803.00 | | | 2 803.00 |
ST Other accounts | 1 464.00 | | | 1 464.00 |
YW Business tax | 1 580.00 | | | 1 580.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 580.00 | | | 1 580.00 |
YZ Total deductible VAT on goods and services | 555.00 | | | 555.00 |
ZE Dividends | 35 000.00 | | | 35 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 267.00 | | | 4 267.00 |
