| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 811.00 | 811.00 | | 811.00 |
BJ TOTAL (I) | 811.00 | 811.00 | | 811.00 |
BX Customers and related accounts | 150 964.00 | | 150 964.00 | 150 964.00 |
BZ Other receivables | 38 077.00 | | 38 077.00 | 38 077.00 |
CF Cash and cash equivalents | 1 725 561.00 | | 1 725 561.00 | 1 725 561.00 |
CH Prepaid expenses | 594.00 | | 594.00 | 594.00 |
CJ TOTAL (II) | 1 915 198.00 | | 1 915 198.00 | 1 915 198.00 |
CO Grand total (0 to V) | 1 916 010.00 | 811.00 | 1 915 198.00 | 1 916 010.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 1 374 086.00 | | | 1 374 086.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 192 463.00 | | | 192 463.00 |
DL TOTAL (I) | 1 588 549.00 | | | 1 588 549.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 921.00 | | | 30 921.00 |
DX Trade payables and related accounts | 3 852.00 | | | 3 852.00 |
DY Tax and social security liabilities | 252 373.00 | | | 252 373.00 |
EA Other liabilities | 39 501.00 | | | 39 501.00 |
EC TOTAL (IV) | 326 648.00 | | | 326 648.00 |
EE Grand total (I to V) | 1 915 198.00 | | | 1 915 198.00 |
EG Accrued income and payables due within one year | 326 648.00 | | | 326 648.00 |
| |
| 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 | 811.00 | | | 811.00 |
I4 DECREASES Grand Total | | | 811.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 811.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 811.00 | | | 811.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 811.00 | | | 811.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 811.00 | | | 811.00 |
| |
| 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 | 3 852.00 | 3 852.00 | | 3 852.00 |
8C Staff and Related Accounts | 37 420.00 | 37 420.00 | | 37 420.00 |
8D Social Security and Other Social Organizations | 16 575.00 | 16 575.00 | | 16 575.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 501.00 | 39 501.00 | | 39 501.00 |
UX Other trade receivables | 150 954.00 | | | 150 954.00 |
UY Staff and related accounts | 2 153.00 | | | 2 153.00 |
VB VAT | 4 203.00 | | | 4 203.00 |
VI Group and Associates | 30 921.00 | 30 921.00 | | 30 921.00 |
VM Income taxes | 17 152.00 | | | 17 152.00 |
VP Miscellaneous | 14 559.00 | | | 14 559.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 209.00 | 9 209.00 | | 9 209.00 |
VS Prepaid expenses | 594.00 | | | 594.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 189 636.00 | 189 636.00 | | 189 636.00 |
VW VAT | 189 168.00 | 189 168.00 | | 189 168.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 326 648.00 | 326 648.00 | | 326 648.00 |
| |
| 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 | 11 251.00 | | | 11 251.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 300.00 | | | 3 300.00 |
ST Other accounts | 17 685.00 | | | 17 685.00 |
YW Business tax | 3 485.00 | | | 3 485.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 14 736.00 | | | 14 736.00 |
YY Amount of VAT collected | 138 265.00 | | | 138 265.00 |
YZ Total deductible VAT on goods and services | 4 950.00 | | | 4 950.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 986.00 | | | 20 986.00 |
| |
| 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 | 20.00 | | | 20.00 |
