| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 868.00 | 1 868.00 | | 1 868.00 |
BJ TOTAL (I) | 1 868.00 | 1 868.00 | | 1 868.00 |
BT Goods | 176 509.00 | | 176 509.00 | 176 509.00 |
BZ Other receivables | 4 890.00 | | 4 890.00 | 4 890.00 |
CF Cash and cash equivalents | 747 023.00 | | 747 023.00 | 747 023.00 |
CH Prepaid expenses | 62 209.00 | | 62 209.00 | 62 209.00 |
CJ TOTAL (II) | 990 631.00 | | 990 631.00 | 990 631.00 |
CO Grand total (0 to V) | 992 498.00 | 1 868.00 | 990 631.00 | 992 498.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 223 000.00 | 223 000.00 | | 223 000.00 |
DD Legal reserve (1) | 22 300.00 | 22 300.00 | | 22 300.00 |
DG Other reserves | 209 509.00 | 205 782.00 | | 209 509.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 189 619.00 | 93 728.00 | | 189 619.00 |
DL TOTAL (I) | 644 428.00 | 544 809.00 | | 644 428.00 |
DU Loans and Debts from Credit Institutions (3) | | 133 300.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 297 809.00 | 290 884.00 | | 297 809.00 |
DX Trade payables and related accounts | 10 906.00 | 3 517.00 | | 10 906.00 |
DY Tax and social security liabilities | 37 488.00 | 82 749.00 | | 37 488.00 |
EC TOTAL (IV) | 346 203.00 | 510 450.00 | | 346 203.00 |
EE Grand total (I to V) | 990 631.00 | 1 055 260.00 | | 990 631.00 |
| |
| 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 | 1 868.00 | | | 1 868.00 |
I4 DECREASES Grand Total | 1 868.00 | | | 1 868.00 |
IY DECREASES Total Tangible Fixed Assets | 1 868.00 | | | 1 868.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 868.00 | | | 1 868.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 743.00 | 125.00 | | 1 743.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 743.00 | 125.00 | | 1 743.00 |
| |
| 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 | 1 221.00 | 1 221.00 | | 1 221.00 |
8B Suppliers and Related Accounts | 10 906.00 | 10 906.00 | | 10 906.00 |
8E Income Taxes | 34 570.00 | 34 570.00 | | 34 570.00 |
VB VAT | 3 526.00 | 3 526.00 | | 3 526.00 |
VI Group and Associates | 296 588.00 | 296 588.00 | | 296 588.00 |
VJ Loans taken out during the year | 966 700.00 | | | 966 700.00 |
VK Loans repaid during the year | 1 100 000.00 | | | 1 100 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 300.00 | 1 300.00 | | 1 300.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 363.00 | 1 363.00 | | 1 363.00 |
VS Prepaid expenses | 62 209.00 | 62 209.00 | | 62 209.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 099.00 | 67 099.00 | | 67 099.00 |
VW VAT | 1 618.00 | 1 618.00 | | 1 618.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 346 203.00 | 346 203.00 | | 346 203.00 |
