| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 334.00 | 334.00 | | 334.00 |
AT Other tangible assets | 1 348.00 | 1 065.00 | 283.00 | 1 348.00 |
BJ TOTAL (I) | 6 223.00 | 1 399.00 | 4 823.00 | 6 223.00 |
BT Goods | 1 263 962.00 | | 1 263 962.00 | 1 263 962.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 343 913.00 | | 343 913.00 | 343 913.00 |
CF Cash and cash equivalents | 458 873.00 | | 458 873.00 | 458 873.00 |
CH Prepaid expenses | 2 680.00 | | 2 680.00 | 2 680.00 |
CJ TOTAL (II) | 2 069 428.00 | | 2 069 428.00 | 2 069 428.00 |
CO Grand total (0 to V) | 2 075 650.00 | 1 399.00 | 2 074 251.00 | 2 075 650.00 |
CU Other investments | 4 540.00 | | 4 540.00 | 4 540.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 129 582.00 | 129 582.00 | | 129 582.00 |
DD Legal reserve (1) | 12 958.00 | 12 958.00 | | 12 958.00 |
DG Other reserves | 727 958.00 | 656 160.00 | | 727 958.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 218.00 | 71 799.00 | | 218.00 |
DL TOTAL (I) | 870 715.00 | 870 499.00 | | 870 715.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 183 688.00 | 1 241 907.00 | | 1 183 688.00 |
DX Trade payables and related accounts | 10 786.00 | 18 561.00 | | 10 786.00 |
DY Tax and social security liabilities | 9 061.00 | 6 772.00 | | 9 061.00 |
EC TOTAL (IV) | 1 203 536.00 | 1 267 240.00 | | 1 203 536.00 |
EE Grand total (I to V) | 2 074 251.00 | 2 137 739.00 | | 2 074 251.00 |
EG Accrued income and payables due within one year | 1 203 536.00 | 1 267 240.00 | | 1 203 536.00 |
| |
| 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 | 5 723.00 | | 500.00 | 5 723.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 540.00 | |
I4 DECREASES Grand Total | | | 6 223.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 683.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 683.00 | | | 1 683.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 040.00 | | 500.00 | 4 040.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 128.00 | 271.00 | | 1 128.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 128.00 | 271.00 | | 1 128.00 |
| |
| 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 | 300.00 | 300.00 | | 300.00 |
8B Suppliers and Related Accounts | 10 786.00 | 10 786.00 | | 10 786.00 |
8C Staff and Related Accounts | 5 757.00 | 5 757.00 | | 5 757.00 |
8D Social Security and Other Social Organizations | 3 046.00 | 3 046.00 | | 3 046.00 |
VB VAT | 6 243.00 | 6 243.00 | | 6 243.00 |
VI Group and Associates | 1 183 388.00 | 1 183 388.00 | | 1 183 388.00 |
VJ Loans taken out during the year | 800.00 | | | 800.00 |
VK Loans repaid during the year | 500.00 | | | 500.00 |
VQ Other Taxes, Duties, and Similar Debts | 96.00 | 96.00 | | 96.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 337 670.00 | 337 670.00 | | 337 670.00 |
VS Prepaid expenses | 2 680.00 | 2 680.00 | | 2 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 346 593.00 | 346 593.00 | | 346 593.00 |
VW VAT | 163.00 | 163.00 | | 163.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 203 536.00 | 1 203 536.00 | | 1 203 536.00 |
| |
| 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 | 16 151.00 | 11 727.00 | | 16 151.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 018.00 | 10 241.00 | | 17 018.00 |
ST Other accounts | 22 211.00 | 29 039.00 | | 22 211.00 |
XQ Rental, rental and co-ownership charges | 13 171.00 | 24 370.00 | | 13 171.00 |
YT Subcontracting | 46.00 | 44.00 | | 46.00 |
YV Retrocessions of fees, commissions and brokerage | 6 000.00 | | | 6 000.00 |
YW Business tax | 855.00 | 705.00 | | 855.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 17 006.00 | 12 432.00 | | 17 006.00 |
YZ Total deductible VAT on goods and services | 864.00 | 971.00 | | 864.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 58 446.00 | 63 694.00 | | 58 446.00 |
| |
| 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 | 1.00 | | | 1.00 |
