| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 976.00 | 1 976.00 | | 1 976.00 |
AT Other tangible assets | 40 059.00 | 37 338.00 | 2 721.00 | 40 059.00 |
BJ TOTAL (I) | 42 035.00 | 39 314.00 | 2 721.00 | 42 035.00 |
BX Customers and related accounts | 3 500.00 | | 3 500.00 | 3 500.00 |
BZ Other receivables | 3 033.00 | | 3 033.00 | 3 033.00 |
CD Marketable securities | 84.00 | | 84.00 | 84.00 |
CF Cash and cash equivalents | 15 930.00 | | 15 930.00 | 15 930.00 |
CJ TOTAL (II) | 22 548.00 | | 22 548.00 | 22 548.00 |
CO Grand total (0 to V) | 64 583.00 | 39 314.00 | 25 269.00 | 64 583.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DD Legal reserve (1) | 600.00 | | | 600.00 |
DH Retained earnings | 6 513.00 | | | 6 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 797.00 | | | -22 797.00 |
DL TOTAL (I) | -9 684.00 | | | -9 684.00 |
DU Loans and Debts from Credit Institutions (3) | 27 000.00 | | | 27 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 402.00 | | | 7 402.00 |
DX Trade payables and related accounts | 433.00 | | | 433.00 |
DY Tax and social security liabilities | 118.00 | | | 118.00 |
EC TOTAL (IV) | 34 954.00 | | | 34 954.00 |
EE Grand total (I to V) | 25 269.00 | | | 25 269.00 |
EG Accrued income and payables due within one year | 7 954.00 | | | 7 954.00 |
| |
| 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 | 42 035.00 | | | 42 035.00 |
I4 DECREASES Grand Total | | | 42 035.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 035.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 035.00 | | | 42 035.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 114.00 | 6 200.00 | | 33 114.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 114.00 | 6 200.00 | | 33 114.00 |
| |
| 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 | 433.00 | 433.00 | | 433.00 |
8D Social Security and Other Social Organizations | 45.00 | 45.00 | | 45.00 |
UX Other trade receivables | 3 500.00 | 3 500.00 | | 3 500.00 |
VB VAT | 2 774.00 | 2 774.00 | | 2 774.00 |
VH Loans with a maturity of more than one year at origin | 27 000.00 | | | 27 000.00 |
VI Group and Associates | 7 402.00 | 7 402.00 | | 7 402.00 |
VK Loans repaid during the year | -25 945.00 | | | -25 945.00 |
VM Income taxes | 259.00 | 259.00 | | 259.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 533.00 | 6 533.00 | | 6 533.00 |
VW VAT | 73.00 | 73.00 | | 73.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 954.00 | 7 954.00 | | 34 954.00 |
| |
| 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 | -237.00 | | | -237.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 960.00 | | | 1 960.00 |
ST Other accounts | 16 990.00 | | | 16 990.00 |
XQ Rental, rental and co-ownership charges | 6 315.00 | | | 6 315.00 |
YT Subcontracting | 3 623.00 | | | 3 623.00 |
YW Business tax | 1 607.00 | | | 1 607.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 370.00 | | | 1 370.00 |
YY Amount of VAT collected | 5 454.00 | | | 5 454.00 |
YZ Total deductible VAT on goods and services | 7 186.00 | | | 7 186.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 28 890.00 | | | 28 890.00 |
| |
| 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 |
