| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 17 839.00 | 1 734.00 | 16 104.00 | 17 839.00 |
BJ TOTAL (I) | 17 839.00 | 1 734.00 | 16 104.00 | 17 839.00 |
BX Customers and related accounts | 1 076 550.00 | | 1 076 550.00 | 1 076 550.00 |
BZ Other receivables | 691 387.00 | | 691 387.00 | 691 387.00 |
CF Cash and cash equivalents | 4 309.00 | | 4 309.00 | 4 309.00 |
CH Prepaid expenses | 850.00 | | 850.00 | 850.00 |
CJ TOTAL (II) | 1 773 097.00 | | 1 773 097.00 | 1 773 097.00 |
CO Grand total (0 to V) | 1 790 936.00 | 1 734.00 | 1 789 201.00 | 1 790 936.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 416 576.00 | | | 416 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 286 887.00 | | | 286 887.00 |
DL TOTAL (I) | 711 713.00 | | | 711 713.00 |
DV Miscellaneous Loans and Financial Debts (4) | 154.00 | | | 154.00 |
DX Trade payables and related accounts | 775 136.00 | | | 775 136.00 |
DY Tax and social security liabilities | 300 432.00 | | | 300 432.00 |
EA Other liabilities | 1 766.00 | | | 1 766.00 |
EC TOTAL (IV) | 1 077 489.00 | | | 1 077 489.00 |
EE Grand total (I to V) | 1 789 201.00 | | | 1 789 201.00 |
EG Accrued income and payables due within one year | 1 077 489.00 | | | 1 077 489.00 |
| |
| 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 | 17 839.00 | | | 17 839.00 |
I4 DECREASES Grand Total | | | 17 839.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 839.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 839.00 | | | 17 839.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 140.00 | 595.00 | | 1 140.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 140.00 | 595.00 | | 1 140.00 |
| |
| 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 | 775 136.00 | 775 136.00 | | 775 136.00 |
8E Income Taxes | 113 477.00 | 113 477.00 | | 113 477.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 766.00 | 1 766.00 | | 1 766.00 |
UX Other trade receivables | 1 076 550.00 | 1 076 550.00 | | 1 076 550.00 |
VB VAT | 150 158.00 | 150 158.00 | | 150 158.00 |
VI Group and Associates | 154.00 | 154.00 | | 154.00 |
VM Income taxes | 24 290.00 | 24 290.00 | | 24 290.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 530.00 | 7 530.00 | | 7 530.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 516 939.00 | 516 939.00 | | 516 939.00 |
VS Prepaid expenses | 850.00 | 850.00 | | 850.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 768 788.00 | 1 768 788.00 | | 1 768 788.00 |
VW VAT | 179 425.00 | 179 425.00 | | 179 425.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 077 489.00 | 1 077 489.00 | | 1 077 489.00 |
