| |
| 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 | 168.00 | 168.00 | | 168.00 |
AT Other tangible assets | 668.00 | 668.00 | | 668.00 |
BJ TOTAL (I) | 836.00 | 836.00 | | 836.00 |
BX Customers and related accounts | 166 824.00 | | 166 824.00 | 166 824.00 |
BZ Other receivables | 313 457.00 | | 313 457.00 | 313 457.00 |
CF Cash and cash equivalents | 81 576.00 | | 81 576.00 | 81 576.00 |
CJ TOTAL (II) | 561 857.00 | | 561 857.00 | 561 857.00 |
CO Grand total (0 to V) | 562 693.00 | 836.00 | 561 857.00 | 562 693.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 13 671.00 | 52 889.00 | | 13 671.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 063.00 | 115 782.00 | | 142 063.00 |
DL TOTAL (I) | 164 535.00 | 177 471.00 | | 164 535.00 |
DP Provisions for Risks | 23 102.00 | | | 23 102.00 |
DR TOTAL (IV) | 23 102.00 | | | 23 102.00 |
DU Loans and Debts from Credit Institutions (3) | 210.00 | 613.00 | | 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 686.00 | 313 411.00 | | 19 686.00 |
DX Trade payables and related accounts | 114 344.00 | 81 502.00 | | 114 344.00 |
DY Tax and social security liabilities | 225 929.00 | 287 112.00 | | 225 929.00 |
EA Other liabilities | 14 052.00 | 485.00 | | 14 052.00 |
EC TOTAL (IV) | 374 221.00 | 683 123.00 | | 374 221.00 |
EE Grand total (I to V) | 561 857.00 | 860 594.00 | | 561 857.00 |
EG Accrued income and payables due within one year | 374 221.00 | 683 123.00 | | 374 221.00 |
| |
| 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 | 836.00 | | | 836.00 |
I4 DECREASES Grand Total | | | 836.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 836.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 836.00 | | | 836.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 836.00 | | | 836.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 836.00 | | | 836.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 23 102.00 | | |
7C Grand total | | 23 102.00 | | |
UE of which provisions and reversals: - Operating | | 23 102.00 | | |
| |
| 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 | 114 344.00 | 114 344.00 | | 114 344.00 |
8D Social Security and Other Social Organizations | 225 575.00 | 225 575.00 | | 225 575.00 |
8K Other liabilities (including liabilities related to repo transactions) | 34 091.00 | 34 091.00 | | 34 091.00 |
UX Other trade receivables | 166 824.00 | 166 824.00 | | 166 824.00 |
VG Loans with a maturity of up to one year at origin | 210.00 | 210.00 | | 210.00 |
VJ Loans taken out during the year | 1.00 | | | 1.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 313 457.00 | 313 457.00 | | 313 457.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 480 281.00 | 480 281.00 | | 480 281.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 374 221.00 | 374 221.00 | | 374 221.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 32.00 | | | 32.00 |
