| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 190 000.00 | | 190 000.00 | 190 000.00 |
AR Technical installations, industrial equipment and tools | 1 266.00 | 619.00 | 647.00 | 1 266.00 |
AT Other tangible assets | 65 240.00 | 41 896.00 | 23 344.00 | 65 240.00 |
BH Other financial assets | 8 847.00 | | 8 847.00 | 8 847.00 |
BJ TOTAL (I) | 265 352.00 | 42 515.00 | 222 837.00 | 265 352.00 |
BT Goods | 564 457.00 | | 564 457.00 | 564 457.00 |
BX Customers and related accounts | 45 837.00 | 688.00 | 45 149.00 | 45 837.00 |
BZ Other receivables | 14 314.00 | | 14 314.00 | 14 314.00 |
CD Marketable securities | 9 016.00 | | 9 016.00 | 9 016.00 |
CF Cash and cash equivalents | 394 528.00 | | 394 528.00 | 394 528.00 |
CH Prepaid expenses | 1 079.00 | | 1 079.00 | 1 079.00 |
CJ TOTAL (II) | 1 029 230.00 | 688.00 | 1 028 542.00 | 1 029 230.00 |
CO Grand total (0 to V) | 1 294 582.00 | 43 203.00 | 1 251 380.00 | 1 294 582.00 |
CP Shares due in less than one year | 8 847.00 | | | 8 847.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 576 209.00 | 525 020.00 | | 576 209.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 052.00 | 51 189.00 | | 42 052.00 |
DL TOTAL (I) | 627 061.00 | 585 009.00 | | 627 061.00 |
DU Loans and Debts from Credit Institutions (3) | 418 137.00 | 151 608.00 | | 418 137.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 277.00 | 15 277.00 | | 15 277.00 |
DX Trade payables and related accounts | 39 701.00 | 12 087.00 | | 39 701.00 |
DY Tax and social security liabilities | 148 667.00 | 130 371.00 | | 148 667.00 |
EA Other liabilities | 2 537.00 | 3 944.00 | | 2 537.00 |
EC TOTAL (IV) | 624 319.00 | 313 288.00 | | 624 319.00 |
EE Grand total (I to V) | 1 251 380.00 | 898 296.00 | | 1 251 380.00 |
EG Accrued income and payables due within one year | 240 141.00 | 195 151.00 | | 240 141.00 |
| |
| 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 | 265 352.00 | | | 265 352.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 847.00 | |
I4 DECREASES Grand Total | | | 265 352.00 | |
IO DECREASES Total including other intangible assets | | | 190 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 66 506.00 | |
KD ACQUISITIONS Total including other intangible assets | 190 000.00 | | | 190 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 66 506.00 | | | 66 506.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 847.00 | | | 8 847.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 438.00 | 5 077.00 | | 37 438.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 438.00 | 5 077.00 | | 37 438.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 688.00 | 688.00 | 688.00 | 688.00 |
7B Total provisions for depreciation | 688.00 | 688.00 | 688.00 | 688.00 |
7C Grand total | 688.00 | 688.00 | 688.00 | 688.00 |
UE of which provisions and reversals: - Operating | | 688.00 | 688.00 | |
| |
| 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 | 39 701.00 | 39 701.00 | | 39 701.00 |
8C Staff and Related Accounts | 97 727.00 | 97 727.00 | | 97 727.00 |
8D Social Security and Other Social Organizations | 46 884.00 | 46 884.00 | | 46 884.00 |
8E Income Taxes | 242.00 | 242.00 | | 242.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 537.00 | 2 537.00 | | 2 537.00 |
UT Other financial assets | 8 847.00 | 8 847.00 | | 8 847.00 |
UX Other trade receivables | 45 012.00 | 45 012.00 | | 45 012.00 |
VA Doubtful or disputed receivables | 825.00 | 825.00 | | 825.00 |
VB VAT | 14 148.00 | 14 148.00 | | 14 148.00 |
VH Loans with a maturity of more than one year at origin | 418 137.00 | 33 959.00 | 384 178.00 | 418 137.00 |
VI Group and Associates | 15 277.00 | 15 277.00 | | 15 277.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VK Loans repaid during the year | 33 471.00 | | | 33 471.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 814.00 | 3 814.00 | | 3 814.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 165.00 | 165.00 | | 165.00 |
VS Prepaid expenses | 1 079.00 | 1 079.00 | | 1 079.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 076.00 | 70 076.00 | | 70 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 624 319.00 | 240 141.00 | 384 178.00 | 624 319.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 567.00 | 4 088.00 | | 3 567.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 444.00 | 8 843.00 | | 8 444.00 |
ST Other accounts | 54 422.00 | 52 289.00 | | 54 422.00 |
XQ Rental, rental and co-ownership charges | 54 528.00 | 38 094.00 | | 54 528.00 |
YT Subcontracting | | 247.00 | | |
YV Retrocessions of fees, commissions and brokerage | 23 015.00 | 15 917.00 | | 23 015.00 |
YW Business tax | 5 341.00 | 5 330.00 | | 5 341.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 908.00 | 9 418.00 | | 8 908.00 |
YY Amount of VAT collected | 279 836.00 | 244 361.00 | | 279 836.00 |
YZ Total deductible VAT on goods and services | 312 554.00 | 227 294.00 | | 312 554.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 140 410.00 | 115 390.00 | | 140 410.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | | | 5.00 |
