| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 136 000.00 | | 136 000.00 | 136 000.00 |
AR Technical installations, industrial equipment and tools | 40 576.00 | 40 576.00 | | 40 576.00 |
AT Other tangible assets | 42 463.00 | 26 032.00 | 16 431.00 | 42 463.00 |
BJ TOTAL (I) | 219 539.00 | 66 608.00 | 152 931.00 | 219 539.00 |
BT Goods | 103.00 | | 103.00 | 103.00 |
BZ Other receivables | 63 436.00 | | 63 436.00 | 63 436.00 |
CD Marketable securities | 35 842.00 | | 35 842.00 | 35 842.00 |
CF Cash and cash equivalents | 254 184.00 | | 254 184.00 | 254 184.00 |
CJ TOTAL (II) | 353 565.00 | | 353 565.00 | 353 565.00 |
CO Grand total (0 to V) | 573 104.00 | 66 608.00 | 506 495.00 | 573 104.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 354 226.00 | | | 354 226.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110 303.00 | | | 110 303.00 |
DL TOTAL (I) | 473 330.00 | | | 473 330.00 |
DU Loans and Debts from Credit Institutions (3) | 2 371.00 | | | 2 371.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 000.00 | | | 3 000.00 |
DX Trade payables and related accounts | 4 802.00 | | | 4 802.00 |
DY Tax and social security liabilities | 22 992.00 | | | 22 992.00 |
EC TOTAL (IV) | 33 166.00 | | | 33 166.00 |
EE Grand total (I to V) | 506 495.00 | | | 506 495.00 |
EG Accrued income and payables due within one year | 30 795.00 | | | 30 795.00 |
| |
| 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 | 219 539.00 | | | 219 539.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 219 539.00 | |
IO DECREASES Total including other intangible assets | | | 136 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 83 039.00 | |
KD ACQUISITIONS Total including other intangible assets | 136 000.00 | | | 136 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 83 039.00 | | | 83 039.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58 936.00 | 7 672.00 | | 58 936.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 936.00 | 7 672.00 | | 58 936.00 |
| |
| 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 | 4 802.00 | 4 802.00 | | 4 802.00 |
8D Social Security and Other Social Organizations | 820.00 | 820.00 | | 820.00 |
8E Income Taxes | 22 172.00 | 22 172.00 | | 22 172.00 |
VH Loans with a maturity of more than one year at origin | 2 371.00 | | 2 371.00 | 2 371.00 |
VI Group and Associates | 3 000.00 | 3 000.00 | | 3 000.00 |
VK Loans repaid during the year | 9 353.00 | | | 9 353.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63 436.00 | 63 436.00 | | 63 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 436.00 | 63 436.00 | | 63 436.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 166.00 | 30 795.00 | 2 371.00 | 33 166.00 |
| |
| 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 | 20 526.00 | | | 20 526.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 945.00 | | | 5 945.00 |
ST Other accounts | 28 050.00 | | | 28 050.00 |
XQ Rental, rental and co-ownership charges | 10 726.00 | | | 10 726.00 |
YW Business tax | 1 351.00 | | | 1 351.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 21 877.00 | | | 21 877.00 |
ZE Dividends | 45 000.00 | | | 45 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 44 721.00 | | | 44 721.00 |
