| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 660.00 | 1 660.00 | | 1 660.00 |
BB Receivables related to investments | 209 190.00 | | 209 190.00 | 209 190.00 |
BD Other fixed assets | 303.00 | | 303.00 | 303.00 |
BJ TOTAL (I) | 211 153.00 | 1 660.00 | 209 493.00 | 211 153.00 |
BX Customers and related accounts | | | | |
CF Cash and cash equivalents | 4 288.00 | | 4 288.00 | 4 288.00 |
CH Prepaid expenses | 301.00 | | 301.00 | 301.00 |
CJ TOTAL (II) | 4 589.00 | | 4 589.00 | 4 589.00 |
CO Grand total (0 to V) | 215 742.00 | 1 660.00 | 214 082.00 | 215 742.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 65 220.00 | 36 706.00 | | 65 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 859.00 | 28 514.00 | | 24 859.00 |
DK Regulated provisions | 15 332.00 | 12 235.00 | | 15 332.00 |
DL TOTAL (I) | 110 911.00 | 82 954.00 | | 110 911.00 |
DU Loans and Debts from Credit Institutions (3) | 45 063.00 | 66 915.00 | | 45 063.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 316.00 | 59 517.00 | | 41 316.00 |
DX Trade payables and related accounts | 4 710.00 | 1 980.00 | | 4 710.00 |
DY Tax and social security liabilities | 12 082.00 | 9 838.00 | | 12 082.00 |
EC TOTAL (IV) | 103 171.00 | 138 250.00 | | 103 171.00 |
EE Grand total (I to V) | 214 082.00 | 221 205.00 | | 214 082.00 |
| |
| 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 | 211 153.00 | | | 211 153.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 660.00 | | | 1 660.00 |
I3 DECREASES Total Financial Fixed Assets | | | 209 493.00 | |
I4 DECREASES Grand Total | | | 211 153.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 660.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 209 493.00 | | | 209 493.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 343.00 | 316.00 | | 1 343.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 343.00 | 316.00 | | 1 343.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 12 235.00 | 3 097.00 | | 12 235.00 |
7C Grand total | 12 235.00 | 3 097.00 | | 12 235.00 |
UJ - Exceptional | | 3 097.00 | | |
| |
| 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 | 4 710.00 | 4 710.00 | | 4 710.00 |
8D Social Security and Other Social Organizations | 12 082.00 | 12 082.00 | | 12 082.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 040.00 | 14 040.00 | | 14 040.00 |
VH Loans with a maturity of more than one year at origin | 45 063.00 | 22 302.00 | 22 761.00 | 45 063.00 |
VI Group and Associates | 27 276.00 | 27 276.00 | | 27 276.00 |
VK Loans repaid during the year | 21 852.00 | | | 21 852.00 |
VS Prepaid expenses | 301.00 | 301.00 | | 301.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 301.00 | 301.00 | | 301.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 103 171.00 | 80 410.00 | 22 761.00 | 103 171.00 |
