| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 132 478.00 | 79 838.00 | 52 640.00 | 132 478.00 |
AN Land | 265 000.00 | | 265 000.00 | 265 000.00 |
AP Buildings | 1 087 008.00 | 168 414.00 | 918 594.00 | 1 087 008.00 |
AT Other tangible assets | 73 132.00 | 10 343.00 | 62 789.00 | 73 132.00 |
BJ TOTAL (I) | 1 557 617.00 | 258 595.00 | 1 299 023.00 | 1 557 617.00 |
CF Cash and cash equivalents | 41 828.00 | | 41 828.00 | 41 828.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 41 828.00 | | 41 828.00 | 41 828.00 |
CO Grand total (0 to V) | 1 599 446.00 | 258 595.00 | 1 340 851.00 | 1 599 446.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 77 361.00 | 37 789.00 | | 77 361.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 926.00 | 40 572.00 | | 48 926.00 |
DL TOTAL (I) | 137 287.00 | 88 361.00 | | 137 287.00 |
DU Loans and Debts from Credit Institutions (3) | 1 183 527.00 | 1 221 636.00 | | 1 183 527.00 |
DV Miscellaneous Loans and Financial Debts (4) | 569.00 | 569.00 | | 569.00 |
DX Trade payables and related accounts | 7 952.00 | 11 706.00 | | 7 952.00 |
DY Tax and social security liabilities | 3 801.00 | 1 430.00 | | 3 801.00 |
EA Other liabilities | 7 715.00 | 7 715.00 | | 7 715.00 |
EC TOTAL (IV) | 1 203 564.00 | 1 243 056.00 | | 1 203 564.00 |
EE Grand total (I to V) | 1 340 851.00 | 1 331 417.00 | | 1 340 851.00 |
EG Accrued income and payables due within one year | 109 239.00 | 105 350.00 | | 109 239.00 |
| |
| 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 | 1 547 878.00 | | 54 739.00 | 1 547 878.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 132 478.00 | | | 132 478.00 |
I4 DECREASES Grand Total | | 45 000.00 | 1 557 617.00 | |
IN DECREASES Start-up, development, or research expenses | | | 132 478.00 | |
IY DECREASES Total Tangible Fixed Assets | | 45 000.00 | 1 425 140.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 415 400.00 | | 54 739.00 | 1 415 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 238 901.00 | 64 694.00 | 45 000.00 | 238 901.00 |
CY DEPRECIATION Start-up, development, or research expenses | 66 566.00 | 13 272.00 | | 66 566.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 172 335.00 | 51 422.00 | 45 000.00 | 172 335.00 |
| |
| 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 | 7 952.00 | 7 952.00 | | 7 952.00 |
8E Income Taxes | 3 742.00 | 3 742.00 | | 3 742.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 715.00 | 7 715.00 | | 7 715.00 |
VH Loans with a maturity of more than one year at origin | 1 183 527.00 | 89 771.00 | 360 787.00 | 1 183 527.00 |
VI Group and Associates | 569.00 | | | 569.00 |
VJ Loans taken out during the year | 48 379.00 | | | 48 379.00 |
VK Loans repaid during the year | 86 488.00 | | | 86 488.00 |
VQ Other Taxes, Duties, and Similar Debts | 59.00 | 59.00 | | 59.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 203 564.00 | 109 239.00 | 360 787.00 | 1 203 564.00 |
| |
| 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 | 5 606.00 | 4 719.00 | | 5 606.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 794.00 | 7 510.00 | | 2 794.00 |
ST Other accounts | 7 971.00 | 11 857.00 | | 7 971.00 |
XQ Rental, rental and co-ownership charges | 4 377.00 | | | 4 377.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 606.00 | | | 5 606.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 142.00 | 19 367.00 | | 15 142.00 |
