| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 737.00 | 737.00 | | 737.00 |
AH Goodwill | 1 248 000.00 | | 1 248 000.00 | 1 248 000.00 |
AR Technical installations, industrial equipment and tools | 3 710.00 | 3 710.00 | | 3 710.00 |
AT Other tangible assets | 24 886.00 | 15 954.00 | 8 931.00 | 24 886.00 |
BD Other fixed assets | 8 099.00 | | 8 099.00 | 8 099.00 |
BH Other financial assets | 311.00 | | 311.00 | 311.00 |
BJ TOTAL (I) | 1 285 744.00 | 20 401.00 | 1 265 342.00 | 1 285 744.00 |
BT Goods | 124 991.00 | | 124 991.00 | 124 991.00 |
BX Customers and related accounts | 50 259.00 | | 50 259.00 | 50 259.00 |
BZ Other receivables | 11 053.00 | | 11 053.00 | 11 053.00 |
CF Cash and cash equivalents | 11 470.00 | | 11 470.00 | 11 470.00 |
CH Prepaid expenses | 3 232.00 | | 3 232.00 | 3 232.00 |
CJ TOTAL (II) | 201 007.00 | | 201 007.00 | 201 007.00 |
CO Grand total (0 to V) | 1 486 752.00 | 20 401.00 | 1 466 350.00 | 1 486 752.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 278 205.00 | 219 668.00 | | 278 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 218.00 | 58 537.00 | | 61 218.00 |
DL TOTAL (I) | 347 674.00 | 286 455.00 | | 347 674.00 |
DU Loans and Debts from Credit Institutions (3) | 735 020.00 | 809 852.00 | | 735 020.00 |
DV Miscellaneous Loans and Financial Debts (4) | 182 777.00 | 155 325.00 | | 182 777.00 |
DX Trade payables and related accounts | 108 986.00 | 104 233.00 | | 108 986.00 |
DY Tax and social security liabilities | 33 281.00 | 38 078.00 | | 33 281.00 |
EA Other liabilities | 58 610.00 | 58 610.00 | | 58 610.00 |
EC TOTAL (IV) | 1 118 675.00 | 1 166 100.00 | | 1 118 675.00 |
EE Grand total (I to V) | 1 466 350.00 | 1 452 556.00 | | 1 466 350.00 |
EG Accrued income and payables due within one year | 457 779.00 | 1 166 100.00 | | 457 779.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 4 809.00 | | |
| |
| 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 | 1 285 663.00 | | 80.00 | 1 285 663.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 410.00 | |
I4 DECREASES Grand Total | | | 1 285 744.00 | |
IO DECREASES Total including other intangible assets | | | 1 248 737.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 596.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 248 737.00 | | | 1 248 737.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 575.00 | | 20.00 | 28 575.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 350.00 | | 60.00 | 8 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 072.00 | 2 329.00 | | 18 072.00 |
PE DEPRECIATION Total including other intangible assets | 737.00 | | | 737.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 334.00 | 2 329.00 | | 17 334.00 |
| |
| 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 | 108 986.00 | 108 986.00 | | 108 986.00 |
8C Staff and Related Accounts | 25 129.00 | 25 129.00 | | 25 129.00 |
8D Social Security and Other Social Organizations | 4 844.00 | 4 844.00 | | 4 844.00 |
8K Other liabilities (including liabilities related to repo transactions) | 58 610.00 | 58 610.00 | | 58 610.00 |
UT Other financial assets | 311.00 | 311.00 | | 311.00 |
UX Other trade receivables | 50 259.00 | | | 50 259.00 |
UZ Social Security, other social security organizations | 150.00 | | | 150.00 |
VB VAT | 289.00 | | | 289.00 |
VH Loans with a maturity of more than one year at origin | 735 020.00 | 74 123.00 | 298 342.00 | 735 020.00 |
VI Group and Associates | 182 777.00 | 182 777.00 | | 182 777.00 |
VK Loans repaid during the year | 69 843.00 | | | 69 843.00 |
VM Income taxes | 1 717.00 | | | 1 717.00 |
VP Miscellaneous | 1 560.00 | | | 1 560.00 |
VQ Other Taxes, Duties, and Similar Debts | 943.00 | 943.00 | | 943.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 337.00 | | | 7 337.00 |
VS Prepaid expenses | 3 232.00 | | | 3 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 857.00 | 64 857.00 | | 64 857.00 |
VW VAT | 2 365.00 | 2 365.00 | | 2 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 118 675.00 | 457 779.00 | 298 342.00 | 1 118 675.00 |
