| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 45 950.00 | | 45 950.00 | 45 950.00 |
BJ TOTAL (I) | 46 150.00 | | 46 150.00 | 46 150.00 |
BN Goods in progress | | | | |
BP Services in progress | | | | |
BT Goods | 30 000.00 | | 30 000.00 | 30 000.00 |
BX Customers and related accounts | 62 602.00 | | 62 602.00 | 62 602.00 |
BZ Other receivables | 60 361.00 | | 60 361.00 | 60 361.00 |
CF Cash and cash equivalents | 39 843.00 | | 39 843.00 | 39 843.00 |
CH Prepaid expenses | -60.00 | | -60.00 | -60.00 |
CJ TOTAL (II) | 192 746.00 | | 192 746.00 | 192 746.00 |
CO Grand total (0 to V) | 238 896.00 | | 238 896.00 | 238 896.00 |
CP Shares due in less than one year | 45 950.00 | | | 45 950.00 |
CU Other investments | 200.00 | | 200.00 | 200.00 |
| |
| 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 |
DG Other reserves | 171 256.00 | 160 680.00 | | 171 256.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -321.00 | 10 576.00 | | -321.00 |
DL TOTAL (I) | 179 735.00 | 180 056.00 | | 179 735.00 |
DU Loans and Debts from Credit Institutions (3) | 36 000.00 | 36 000.00 | | 36 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80.00 | | | 80.00 |
DX Trade payables and related accounts | | 600.00 | | |
DY Tax and social security liabilities | 10 691.00 | 11 098.00 | | 10 691.00 |
EA Other liabilities | 12 390.00 | 11 068.00 | | 12 390.00 |
EC TOTAL (IV) | 59 161.00 | 58 766.00 | | 59 161.00 |
EE Grand total (I to V) | 238 896.00 | 238 822.00 | | 238 896.00 |
EG Accrued income and payables due within one year | 59 161.00 | 58 766.00 | | 59 161.00 |
| |
| 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 | 46 150.00 | | | 46 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 46 150.00 | |
I4 DECREASES Grand Total | | | 46 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 46 150.00 | | | 46 150.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 12 390.00 | 12 390.00 | | 12 390.00 |
UL Receivables related to investments | 45 950.00 | 45 950.00 | | 45 950.00 |
UX Other trade receivables | 62 602.00 | 62 602.00 | | 62 602.00 |
UZ Social Security, other social security organizations | 90.00 | 90.00 | | 90.00 |
VB VAT | 7 471.00 | 7 471.00 | | 7 471.00 |
VH Loans with a maturity of more than one year at origin | 36 000.00 | 36 000.00 | | 36 000.00 |
VI Group and Associates | 80.00 | 80.00 | | 80.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 52 800.00 | 52 800.00 | | 52 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 168 913.00 | 168 913.00 | | 168 913.00 |
VW VAT | 10 434.00 | 10 434.00 | | 10 434.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 161.00 | 59 161.00 | | 59 161.00 |
| |
| 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 | 10 239.00 | 4 704.00 | | 10 239.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 478.00 | 2 687.00 | | 3 478.00 |
ST Other accounts | 6 818.00 | 12 138.00 | | 6 818.00 |
XQ Rental, rental and co-ownership charges | 18 341.00 | 18 598.00 | | 18 341.00 |
YT Subcontracting | 3 226.00 | 2 439.00 | | 3 226.00 |
YW Business tax | 646.00 | 629.00 | | 646.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 885.00 | 5 333.00 | | 10 885.00 |
YY Amount of VAT collected | | 193 511.00 | | |
YZ Total deductible VAT on goods and services | | 188 120.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 31 862.00 | 35 862.00 | | 31 862.00 |
