| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 19 008.00 | 15 646.00 | 3 362.00 | 19 008.00 |
BF Loans | 59 592.00 | | 59 592.00 | 59 592.00 |
BJ TOTAL (I) | 78 600.00 | 15 646.00 | 62 954.00 | 78 600.00 |
BX Customers and related accounts | 97 488.00 | | 97 488.00 | 97 488.00 |
BZ Other receivables | 16 221.00 | | 16 221.00 | 16 221.00 |
CF Cash and cash equivalents | 2 129.00 | | 2 129.00 | 2 129.00 |
CJ TOTAL (II) | 115 837.00 | | 115 837.00 | 115 837.00 |
CO Grand total (0 to V) | 194 437.00 | 15 646.00 | 178 791.00 | 194 437.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 112 092.00 | | | 112 092.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 676.00 | | | -15 676.00 |
DL TOTAL (I) | 98 616.00 | | | 98 616.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66.00 | | | 66.00 |
DX Trade payables and related accounts | 35 465.00 | | | 35 465.00 |
DY Tax and social security liabilities | 44 644.00 | | | 44 644.00 |
EC TOTAL (IV) | 80 175.00 | | | 80 175.00 |
EE Grand total (I to V) | 178 791.00 | | | 178 791.00 |
EG Accrued income and payables due within one year | 80 175.00 | | | 80 175.00 |
EI Including equity loans | 66.00 | | | 66.00 |
| |
| 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 | 89 681.00 | | 4 919.00 | 89 681.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 16 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 16 000.00 | 59 592.00 | |
I4 DECREASES Grand Total | | 16 000.00 | 78 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 008.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 526.00 | | 3 482.00 | 15 526.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 74 155.00 | | 1 437.00 | 74 155.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 606.00 | 3 040.00 | | 12 606.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 606.00 | 3 040.00 | | 12 606.00 |
| |
| 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 | 35 465.00 | 35 465.00 | | 35 465.00 |
8D Social Security and Other Social Organizations | 4 812.00 | 4 812.00 | | 4 812.00 |
UP Loans | 59 592.00 | | 59 592.00 | 59 592.00 |
UX Other trade receivables | 97 488.00 | 97 488.00 | | 97 488.00 |
VB VAT | 14 943.00 | 14 943.00 | | 14 943.00 |
VI Group and Associates | 66.00 | 66.00 | | 66.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 278.00 | 1 278.00 | | 1 278.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173 301.00 | 113 708.00 | 59 592.00 | 173 301.00 |
VW VAT | 39 832.00 | 39 832.00 | | 39 832.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 175.00 | 80 175.00 | | 80 175.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | | | 43.00 |
ST Other accounts | 4 608.00 | | | 4 608.00 |
XQ Rental, rental and co-ownership charges | 400.00 | | | 400.00 |
YT Subcontracting | 9 636.00 | | | 9 636.00 |
YW Business tax | 444.00 | | | 444.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 444.00 | | | 444.00 |
YY Amount of VAT collected | 19 271.00 | | | 19 271.00 |
YZ Total deductible VAT on goods and services | 2 476.00 | | | 2 476.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 687.00 | | | 14 687.00 |
| |
| 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 | 60 500.00 | | | 60 500.00 |
