| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 570.00 | 1 390.00 | 180.00 | 1 570.00 |
AF Concessions, Patents and Similar Rights | 1 490.00 | 1 490.00 | | 1 490.00 |
AH Goodwill | 1 140 000.00 | 104 000.00 | 1 036 000.00 | 1 140 000.00 |
AR Technical installations, industrial equipment and tools | 2 928.00 | 2 618.00 | 310.00 | 2 928.00 |
AT Other tangible assets | 46 501.00 | 24 751.00 | 21 749.00 | 46 501.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 1 193 238.00 | 134 249.00 | 1 058 989.00 | 1 193 238.00 |
BT Goods | 73 469.00 | | 73 469.00 | 73 469.00 |
BX Customers and related accounts | 11 485.00 | | 11 485.00 | 11 485.00 |
BZ Other receivables | 43 753.00 | | 43 753.00 | 43 753.00 |
CD Marketable securities | 20 032.00 | | 20 032.00 | 20 032.00 |
CF Cash and cash equivalents | 45 331.00 | | 45 331.00 | 45 331.00 |
CH Prepaid expenses | 1 000.00 | | 1 000.00 | 1 000.00 |
CJ TOTAL (II) | 195 070.00 | | 195 070.00 | 195 070.00 |
CO Grand total (0 to V) | 1 388 307.00 | 134 249.00 | 1 254 058.00 | 1 388 307.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 227 226.00 | 152 592.00 | | 227 226.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 714.00 | 74 634.00 | | -18 714.00 |
DL TOTAL (I) | 274 512.00 | 293 226.00 | | 274 512.00 |
DU Loans and Debts from Credit Institutions (3) | 849 532.00 | 926 011.00 | | 849 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 159.00 | 47 860.00 | | 49 159.00 |
DX Trade payables and related accounts | 46 609.00 | 57 809.00 | | 46 609.00 |
DY Tax and social security liabilities | 33 477.00 | 32 253.00 | | 33 477.00 |
EA Other liabilities | 770.00 | 209.00 | | 770.00 |
EC TOTAL (IV) | 979 547.00 | 1 064 141.00 | | 979 547.00 |
EE Grand total (I to V) | 1 254 058.00 | 1 357 367.00 | | 1 254 058.00 |
EG Accrued income and payables due within one year | 204 973.00 | 1 064 141.00 | | 204 973.00 |
| |
| 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 | 1 192 510.00 | | 2 345.00 | 1 192 510.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 570.00 | | | 1 570.00 |
I3 DECREASES Total Financial Fixed Assets | | | 750.00 | |
I4 DECREASES Grand Total | | 1 618.00 | 1 193 238.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 570.00 | |
IO DECREASES Total including other intangible assets | | | 1 141 490.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 618.00 | 49 428.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 141 490.00 | | | 1 141 490.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 701.00 | | 2 345.00 | 48 701.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 750.00 | | | 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 895.00 | 6 902.00 | 1 548.00 | 24 895.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 076.00 | 314.00 | | 1 076.00 |
PE DEPRECIATION Total including other intangible assets | 1 490.00 | | | 1 490.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 329.00 | 6 588.00 | 1 548.00 | 22 329.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | | 104 000.00 | | |
6T Receivables | 163.00 | | | 163.00 |
7B Total provisions for depreciation | 163.00 | 104 000.00 | 163.00 | 163.00 |
7C Grand total | 163.00 | 104 000.00 | 163.00 | 163.00 |
UE of which provisions and reversals: - Operating | | 104 000.00 | 163.00 | |
| |
| 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 | 46 609.00 | 46 609.00 | | 46 609.00 |
8C Staff and Related Accounts | 13 899.00 | 13 899.00 | | 13 899.00 |
8D Social Security and Other Social Organizations | 16 886.00 | 16 886.00 | | 16 886.00 |
8K Other liabilities (including liabilities related to repo transactions) | 770.00 | 770.00 | | 770.00 |
UT Other financial assets | 750.00 | | | 750.00 |
UX Other trade receivables | 11 485.00 | | | 11 485.00 |
VC Group and associates | 100.00 | | | 100.00 |
VH Loans with a maturity of more than one year at origin | 849 532.00 | 78 834.00 | 328 724.00 | 849 532.00 |
VI Group and Associates | 49 159.00 | 49 159.00 | | 49 159.00 |
VK Loans repaid during the year | 76 479.00 | | | 76 479.00 |
VM Income taxes | 40 601.00 | | | 40 601.00 |
VP Miscellaneous | 1 100.00 | | | 1 100.00 |
VQ Other Taxes, Duties, and Similar Debts | 874.00 | 874.00 | | 874.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 952.00 | | | 1 952.00 |
VS Prepaid expenses | 1 000.00 | | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 988.00 | 56 238.00 | 750.00 | 56 988.00 |
VW VAT | 1 818.00 | 1 818.00 | | 1 818.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 979 547.00 | 208 849.00 | 328 724.00 | 979 547.00 |
