| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 285 000.00 | | 285 000.00 | 285 000.00 |
014 Intangible Assets - Other | 12 625.00 | 12 518.00 | 107.00 | 12 625.00 |
028 Tangible Assets | 291 888.00 | 81 118.00 | 210 770.00 | 291 888.00 |
040 Financial Assets | 8 964.00 | | 8 964.00 | 8 964.00 |
044 Total Fixed Assets | 598 476.00 | 93 636.00 | 504 841.00 | 598 476.00 |
060 Merchandise inventory | 94 181.00 | | 94 181.00 | 94 181.00 |
068 Receivables – Trade and related accounts | 7 430.00 | | 7 430.00 | 7 430.00 |
072 Receivables – Other | 48 890.00 | | 48 890.00 | 48 890.00 |
084 Cash | 91 408.00 | | 91 408.00 | 91 408.00 |
092 Prepaid expenses | 4 651.00 | | 4 651.00 | 4 651.00 |
096 Total Current Assets + Prepaid Expenses | 246 560.00 | | 246 560.00 | 246 560.00 |
110 Total Assets | 845 037.00 | 93 636.00 | 751 401.00 | 845 037.00 |
120 Share or Individual Capital | | | 300 000.00 | |
126 Legal Reserve | | | 30 000.00 | |
132 Other Reserves | | | 70 841.00 | |
136 Profit for the Year | | | 37 127.00 | |
142 Total Equity - Total I | | | 437 968.00 | |
156 Loans and similar debts | | | 190 762.00 | |
164 Advances and down payments received on current orders | | | 189.00 | |
166 Suppliers and related accounts | | | 56 166.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 4 266.00 | | |
172 Other debts | | | 66 316.00 | |
176 Total debts | | | 313 433.00 | |
180 Liabilities Total | | | 751 401.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 224 097.00 | |
184 Selling price excluding VAT of fixed assets sold during the financial year | | | 2 531.00 | |
195 Of which payables due in more than one year | | | 153 588.00 | |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
452 INCREASES Tangible Assets – General Installations, Miscellaneous Fixtures | 164 400.00 | | | 164 400.00 |
472 INCREASES Tangible Assets – Tangible Assets – Other Tangible Assets | 57 321.00 | | | 57 321.00 |
482 INCREASES Financial Assets | 2 375.00 | | | 2 375.00 |
484 DECREASES Financial Assets | 2 531.00 | | | 2 531.00 |
490 Total Fixed Assets (Gross Value) | 506 368.00 | | | 506 368.00 |
492 Total Fixed Assets (Increases) | 224 097.00 | | | 224 097.00 |
494 Total Fixed Assets (Decreases) | 131 989.00 | | | 131 989.00 |
582 Total Capital Gains, Capital Losses (Residual Value) | 2 531.00 | | | 2 531.00 |
584 Total Capital Gains, Capital Losses (Sale Price) | 2 531.00 | | | 2 531.00 |