| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 210.00 | 1 009.00 | 200.00 | 1 210.00 |
BJ TOTAL (I) | 724 510.00 | 1 009.00 | 723 500.00 | 724 510.00 |
BX Customers and related accounts | 36 000.00 | | 36 000.00 | 36 000.00 |
BZ Other receivables | 171 751.00 | | 171 751.00 | 171 751.00 |
CF Cash and cash equivalents | 265 504.00 | | 265 504.00 | 265 504.00 |
CJ TOTAL (II) | 473 256.00 | | 473 256.00 | 473 256.00 |
CO Grand total (0 to V) | 1 203 288.00 | 1 009.00 | 1 202 278.00 | 1 203 288.00 |
CU Other investments | 723 300.00 | | 723 300.00 | 723 300.00 |
CW Deferred expenses or loan issuance costs | 5 521.00 | | 5 521.00 | 5 521.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 318 306.00 | 203 425.00 | | 318 306.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 111 974.00 | 114 881.00 | | 111 974.00 |
DK Regulated provisions | 19 429.00 | 14 769.00 | | 19 429.00 |
DL TOTAL (I) | 471 710.00 | 355 076.00 | | 471 710.00 |
DU Loans and Debts from Credit Institutions (3) | 263 094.00 | 348 949.00 | | 263 094.00 |
DV Miscellaneous Loans and Financial Debts (4) | 341 753.00 | 131 350.00 | | 341 753.00 |
DX Trade payables and related accounts | 1 859.00 | 1 605.00 | | 1 859.00 |
DY Tax and social security liabilities | 123 859.00 | 11 583.00 | | 123 859.00 |
EC TOTAL (IV) | 730 567.00 | 493 488.00 | | 730 567.00 |
EE Grand total (I to V) | 1 202 278.00 | 848 564.00 | | 1 202 278.00 |
EG Accrued income and payables due within one year | 525 996.00 | 231 732.00 | | 525 996.00 |
| |
| 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 | 724 510.00 | | | 724 510.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 210.00 | | | 1 210.00 |
I3 DECREASES Total Financial Fixed Assets | | | 723 300.00 | |
I4 DECREASES Grand Total | | | 724 510.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 210.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 723 300.00 | | | 723 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 767.00 | 242.00 | | 767.00 |
CY DEPRECIATION Start-up, development, or research expenses | 767.00 | 242.00 | | 767.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 769.00 | 4 660.00 | | 14 769.00 |
7C Grand total | 14 769.00 | 4 660.00 | | 14 769.00 |
UJ - Exceptional | | 4 660.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 43 711.00 | 43 711.00 | | 43 711.00 |
8B Suppliers and Related Accounts | 1 859.00 | 1 859.00 | | 1 859.00 |
8D Social Security and Other Social Organizations | 2 624.00 | 2 624.00 | | 2 624.00 |
8E Income Taxes | 113 710.00 | 113 710.00 | | 113 710.00 |
UX Other trade receivables | 36 000.00 | 36 000.00 | | 36 000.00 |
VB VAT | 341.00 | 341.00 | | 341.00 |
VC Group and associates | 171 410.00 | 171 410.00 | | 171 410.00 |
VH Loans with a maturity of more than one year at origin | 263 094.00 | 58 523.00 | 204 570.00 | 263 094.00 |
VI Group and Associates | 298 042.00 | 298 042.00 | | 298 042.00 |
VK Loans repaid during the year | 85 700.00 | | | 85 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 207 751.00 | 207 751.00 | | 207 751.00 |
VW VAT | 7 525.00 | 7 525.00 | | 7 525.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 730 567.00 | 525 996.00 | 204 570.00 | 730 567.00 |
