| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 35 820.00 | | 35 820.00 | 35 820.00 |
AP Buildings | 143 950.00 | 42 493.00 | 101 457.00 | 143 950.00 |
AT Other tangible assets | 2 354.00 | 1 586.00 | 768.00 | 2 354.00 |
BJ TOTAL (I) | 262 124.00 | 44 079.00 | 218 044.00 | 262 124.00 |
BX Customers and related accounts | 25 200.00 | | 25 200.00 | 25 200.00 |
BZ Other receivables | 120 001.00 | | 120 001.00 | 120 001.00 |
CD Marketable securities | 50 000.00 | | 50 000.00 | 50 000.00 |
CF Cash and cash equivalents | 153 773.00 | | 153 773.00 | 153 773.00 |
CH Prepaid expenses | 40 121.00 | | 40 121.00 | 40 121.00 |
CJ TOTAL (II) | 389 096.00 | | 389 096.00 | 389 096.00 |
CO Grand total (0 to V) | 651 219.00 | 44 079.00 | 607 140.00 | 651 219.00 |
CU Other investments | 80 000.00 | | 80 000.00 | 80 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 74 000.00 | 74 000.00 | | 74 000.00 |
DD Legal reserve (1) | 7 400.00 | 7 400.00 | | 7 400.00 |
DH Retained earnings | 457 981.00 | 420 648.00 | | 457 981.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 692.00 | 37 333.00 | | 39 692.00 |
DL TOTAL (I) | 579 073.00 | 539 381.00 | | 579 073.00 |
DU Loans and Debts from Credit Institutions (3) | 16 642.00 | 31 609.00 | | 16 642.00 |
DV Miscellaneous Loans and Financial Debts (4) | 728.00 | 9 728.00 | | 728.00 |
DY Tax and social security liabilities | 10 697.00 | 23 575.00 | | 10 697.00 |
EC TOTAL (IV) | 28 067.00 | 64 913.00 | | 28 067.00 |
EE Grand total (I to V) | 607 140.00 | 604 294.00 | | 607 140.00 |
EI Including equity loans | 728.00 | | | 728.00 |
| |
| 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 | 262 124.00 | | | 262 124.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80 000.00 | |
I4 DECREASES Grand Total | | | 262 124.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 182 124.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 182 124.00 | | | 182 124.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 80 000.00 | | | 80 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 115.00 | 471.00 | | 1 115.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 115.00 | 471.00 | | 1 115.00 |
| |
| 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 | 728.00 | | 728.00 | 728.00 |
8D Social Security and Other Social Organizations | 3 012.00 | 3 012.00 | | 3 012.00 |
UX Other trade receivables | 25 200.00 | 25 200.00 | | 25 200.00 |
VB VAT | 1.00 | 1.00 | | 1.00 |
VC Group and associates | 120 000.00 | 120 000.00 | | 120 000.00 |
VH Loans with a maturity of more than one year at origin | 16 642.00 | | 16 642.00 | 16 642.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 327.00 | 1 327.00 | | 1 327.00 |
VS Prepaid expenses | 40 121.00 | 40 121.00 | | 40 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 322.00 | 185 322.00 | | 185 322.00 |
VW VAT | 6 358.00 | 6 358.00 | | 6 358.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 067.00 | 10 697.00 | 17 370.00 | 28 067.00 |
