| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 333.00 | 1 385.00 | 947.00 | 2 333.00 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 2 483.00 | 1 385.00 | 1 097.00 | 2 483.00 |
BT Goods | 452 646.00 | | 452 646.00 | 452 646.00 |
BZ Other receivables | 408 208.00 | | 408 208.00 | 408 208.00 |
CF Cash and cash equivalents | 772 528.00 | | 772 528.00 | 772 528.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 633 382.00 | | 1 633 382.00 | 1 633 382.00 |
CO Grand total (0 to V) | 1 635 865.00 | 1 385.00 | 1 634 479.00 | 1 635 865.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DB Share, merger, contribution premiums, etc. | 48 000.00 | 48 000.00 | | 48 000.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DG Other reserves | 553 588.00 | 305 464.00 | | 553 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 228 151.00 | 248 124.00 | | 228 151.00 |
DL TOTAL (I) | 842 939.00 | 614 788.00 | | 842 939.00 |
DQ Provisions for Expenses | | 3 900.00 | | |
DR TOTAL (IV) | | 3 900.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 300 104.00 | 293 604.00 | | 300 104.00 |
DX Trade payables and related accounts | 477 009.00 | 318 752.00 | | 477 009.00 |
DY Tax and social security liabilities | 11 640.00 | 38 786.00 | | 11 640.00 |
EA Other liabilities | 2 787.00 | 4 266.00 | | 2 787.00 |
EC TOTAL (IV) | 791 540.00 | 655 407.00 | | 791 540.00 |
EE Grand total (I to V) | 1 634 479.00 | 1 274 095.00 | | 1 634 479.00 |
EG Accrued income and payables due within one year | 791 540.00 | 655 407.00 | | 791 540.00 |
| |
| 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 | 2 483.00 | | | 2 483.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 2 483.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 333.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 333.00 | | | 2 333.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 919.00 | 467.00 | | 919.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 919.00 | 467.00 | | 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 | 477 009.00 | 477 009.00 | | 477 009.00 |
8D Social Security and Other Social Organizations | 5 748.00 | 5 748.00 | | 5 748.00 |
8E Income Taxes | 5 892.00 | 5 892.00 | | 5 892.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 787.00 | 2 787.00 | | 2 787.00 |
VB VAT | 92 792.00 | 92 792.00 | | 92 792.00 |
VI Group and Associates | 300 104.00 | 300 104.00 | | 300 104.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 315 416.00 | 315 416.00 | | 315 416.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 408 208.00 | 408 208.00 | | 408 208.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 791 540.00 | 791 540.00 | | 791 540.00 |
