| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 125 000.00 | | 1 125 000.00 | 1 125 000.00 |
AR Technical installations, industrial equipment and tools | 11 632.00 | 11 137.00 | 495.00 | 11 632.00 |
AT Other tangible assets | 76 197.00 | 62 925.00 | 13 272.00 | 76 197.00 |
BJ TOTAL (I) | 1 212 829.00 | 74 062.00 | 1 138 767.00 | 1 212 829.00 |
BT Goods | 143 749.00 | | 143 749.00 | 143 749.00 |
BV Advances and down payments on orders | 210.00 | | 210.00 | 210.00 |
BX Customers and related accounts | 43 432.00 | | 43 432.00 | 43 432.00 |
BZ Other receivables | 22 344.00 | | 22 344.00 | 22 344.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 30 906.00 | | 30 906.00 | 30 906.00 |
CH Prepaid expenses | 1 506.00 | | 1 506.00 | 1 506.00 |
CJ TOTAL (II) | 342 147.00 | | 342 147.00 | 342 147.00 |
CO Grand total (0 to V) | 1 554 976.00 | 74 062.00 | 1 480 914.00 | 1 554 976.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 137 624.00 | 68 199.00 | | 137 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 232.00 | 69 425.00 | | 31 232.00 |
DL TOTAL (I) | 333 856.00 | 302 624.00 | | 333 856.00 |
DU Loans and Debts from Credit Institutions (3) | 551 949.00 | 604 715.00 | | 551 949.00 |
DV Miscellaneous Loans and Financial Debts (4) | 516 324.00 | 518 369.00 | | 516 324.00 |
DX Trade payables and related accounts | 47 332.00 | 35 874.00 | | 47 332.00 |
DY Tax and social security liabilities | 30 705.00 | 45 026.00 | | 30 705.00 |
EA Other liabilities | 750.00 | 750.00 | | 750.00 |
EC TOTAL (IV) | 1 147 059.00 | 1 204 735.00 | | 1 147 059.00 |
EE Grand total (I to V) | 1 480 914.00 | 1 507 358.00 | | 1 480 914.00 |
EG Accrued income and payables due within one year | 650 043.00 | 135 061.00 | | 650 043.00 |
| |
| 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 | 1 212 829.00 | | | 1 212 829.00 |
I4 DECREASES Grand Total | | | 1 212 829.00 | |
IO DECREASES Total including other intangible assets | | | 1 125 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 87 829.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 125 000.00 | | | 1 125 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 87 829.00 | | | 87 829.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 787.00 | 2 275.00 | | 71 787.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 71 787.00 | 2 275.00 | | 71 787.00 |
| |
| 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 | 47 332.00 | 47 332.00 | | 47 332.00 |
8C Staff and Related Accounts | 12 785.00 | 12 785.00 | | 12 785.00 |
8D Social Security and Other Social Organizations | 13 566.00 | 13 566.00 | | 13 566.00 |
8K Other liabilities (including liabilities related to repo transactions) | 750.00 | 750.00 | | 750.00 |
UX Other trade receivables | 43 432.00 | | | 43 432.00 |
UZ Social Security, other social security organizations | 43.00 | | | 43.00 |
VB VAT | 1 671.00 | | | 1 671.00 |
VG Loans with a maturity of up to one year at origin | 644.00 | 644.00 | | 644.00 |
VH Loans with a maturity of more than one year at origin | 551 304.00 | 54 289.00 | 233 881.00 | 551 304.00 |
VI Group and Associates | 516 324.00 | 516 324.00 | | 516 324.00 |
VK Loans repaid during the year | 52 712.00 | | | 52 712.00 |
VM Income taxes | 19 841.00 | | | 19 841.00 |
VP Miscellaneous | 663.00 | | | 663.00 |
VQ Other Taxes, Duties, and Similar Debts | 840.00 | 840.00 | | 840.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 126.00 | | | 126.00 |
VS Prepaid expenses | 1 506.00 | | | 1 506.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 282.00 | 67 282.00 | | 67 282.00 |
VW VAT | 3 514.00 | 3 514.00 | | 3 514.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 147 059.00 | 650 043.00 | 233 881.00 | 1 147 059.00 |
| |
| 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 | 5 640.00 | 4 790.00 | | 5 640.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 820.00 | 13 503.00 | | 13 820.00 |
ST Other accounts | 39 432.00 | 34 266.00 | | 39 432.00 |
XQ Rental, rental and co-ownership charges | 29 865.00 | 29 856.00 | | 29 865.00 |
YP Average staff number | 4.00 | 6.00 | | 4.00 |
YT Subcontracting | 2 413.00 | 8 304.00 | | 2 413.00 |
YW Business tax | 1 393.00 | 1 480.00 | | 1 393.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 033.00 | 6 270.00 | | 7 033.00 |
YY Amount of VAT collected | 55 876.00 | 62 476.00 | | 55 876.00 |
YZ Total deductible VAT on goods and services | 55 142.00 | 55 436.00 | | 55 142.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 85 530.00 | 85 929.00 | | 85 530.00 |
