| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 22 080.00 | 9 000.00 | 13 080.00 | 22 080.00 |
AT Other tangible assets | 124 728.00 | 91 337.00 | 33 391.00 | 124 728.00 |
BD Other fixed assets | 2 768.00 | | 2 768.00 | 2 768.00 |
BJ TOTAL (I) | 149 576.00 | 100 337.00 | 49 239.00 | 149 576.00 |
BX Customers and related accounts | 24 382.00 | | 24 382.00 | 24 382.00 |
BZ Other receivables | 8 081.00 | | 8 081.00 | 8 081.00 |
CD Marketable securities | 53 997.00 | | 53 997.00 | 53 997.00 |
CF Cash and cash equivalents | 2 453 078.00 | | 2 453 078.00 | 2 453 078.00 |
CH Prepaid expenses | 5 024.00 | | 5 024.00 | 5 024.00 |
CJ TOTAL (II) | 2 544 562.00 | | 2 544 562.00 | 2 544 562.00 |
CO Grand total (0 to V) | 2 694 137.00 | 100 337.00 | 2 593 801.00 | 2 694 137.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 444 026.00 | 399 213.00 | | 444 026.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 179.00 | 44 813.00 | | 63 179.00 |
DL TOTAL (I) | 556 705.00 | 493 526.00 | | 556 705.00 |
DV Miscellaneous Loans and Financial Debts (4) | 451 756.00 | 439 166.00 | | 451 756.00 |
DX Trade payables and related accounts | 20 640.00 | 17 660.00 | | 20 640.00 |
DY Tax and social security liabilities | 85 668.00 | 74 124.00 | | 85 668.00 |
EA Other liabilities | 1 479 032.00 | 1 132 915.00 | | 1 479 032.00 |
EC TOTAL (IV) | 2 037 096.00 | 1 663 865.00 | | 2 037 096.00 |
EE Grand total (I to V) | 2 593 801.00 | 2 157 391.00 | | 2 593 801.00 |
EG Accrued income and payables due within one year | 2 037 096.00 | 1 663 865.00 | | 2 037 096.00 |
| |
| 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 | 145 670.00 | | 21 879.00 | 145 670.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 768.00 | |
I4 DECREASES Grand Total | | 17 973.00 | 149 576.00 | |
IO DECREASES Total including other intangible assets | | 15 933.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 2 041.00 | 146 808.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 933.00 | | | 15 933.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 126 970.00 | | 21 879.00 | 126 970.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 768.00 | | | 2 768.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 101 728.00 | 16 582.00 | 17 973.00 | 101 728.00 |
PE DEPRECIATION Total including other intangible assets | 15 933.00 | | 15 933.00 | 15 933.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 85 795.00 | 16 582.00 | 2 041.00 | 85 795.00 |
| |
| 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 | 414 256.00 | 414 256.00 | | 414 256.00 |
8B Suppliers and Related Accounts | 20 640.00 | 20 640.00 | | 20 640.00 |
8D Social Security and Other Social Organizations | 85 668.00 | 85 668.00 | | 85 668.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 479 032.00 | 1 479 032.00 | | 1 479 032.00 |
UX Other trade receivables | 24 382.00 | 24 382.00 | | 24 382.00 |
VI Group and Associates | 37 500.00 | 37 500.00 | | 37 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 081.00 | 8 081.00 | | 8 081.00 |
VS Prepaid expenses | 5 024.00 | 5 024.00 | | 5 024.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 487.00 | 37 487.00 | | 37 487.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 037 096.00 | 2 037 096.00 | | 2 037 096.00 |
