| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 635 000.00 | | 635 000.00 | 635 000.00 |
AR Technical installations, industrial equipment and tools | 24 720.00 | 24 720.00 | | 24 720.00 |
AT Other tangible assets | 91 771.00 | 75 153.00 | 16 618.00 | 91 771.00 |
BH Other financial assets | 8 687.00 | | 8 687.00 | 8 687.00 |
BJ TOTAL (I) | 763 588.00 | 99 873.00 | 663 716.00 | 763 588.00 |
BT Goods | 129 395.00 | | 129 395.00 | 129 395.00 |
BX Customers and related accounts | 29 342.00 | | 29 342.00 | 29 342.00 |
BZ Other receivables | 288 701.00 | | 288 701.00 | 288 701.00 |
CF Cash and cash equivalents | 605 098.00 | | 605 098.00 | 605 098.00 |
CH Prepaid expenses | 1 969.00 | | 1 969.00 | 1 969.00 |
CJ TOTAL (II) | 1 054 504.00 | | 1 054 504.00 | 1 054 504.00 |
CO Grand total (0 to V) | 1 818 093.00 | 99 873.00 | 1 718 220.00 | 1 818 093.00 |
CU Other investments | 3 410.00 | | 3 410.00 | 3 410.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DH Retained earnings | 867 913.00 | | | 867 913.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 808.00 | | | 149 808.00 |
DL TOTAL (I) | 1 050 720.00 | | | 1 050 720.00 |
DU Loans and Debts from Credit Institutions (3) | 290 199.00 | | | 290 199.00 |
DV Miscellaneous Loans and Financial Debts (4) | 224 000.00 | | | 224 000.00 |
DX Trade payables and related accounts | 122 579.00 | | | 122 579.00 |
DY Tax and social security liabilities | 30 722.00 | | | 30 722.00 |
EC TOTAL (IV) | 667 500.00 | | | 667 500.00 |
EE Grand total (I to V) | 1 718 220.00 | | | 1 718 220.00 |
EG Accrued income and payables due within one year | 461 392.00 | | | 461 392.00 |
| |
| 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 | 763 588.00 | | | 763 588.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 097.00 | |
I4 DECREASES Grand Total | | | 763 588.00 | |
IO DECREASES Total including other intangible assets | | | 635 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 116 491.00 | |
KD ACQUISITIONS Total including other intangible assets | 635 000.00 | | | 635 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 116 491.00 | | | 116 491.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 097.00 | | | 12 097.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 92 093.00 | 7 780.00 | | 92 093.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 92 093.00 | 7 780.00 | | 92 093.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 224 000.00 | 224 000.00 | | 224 000.00 |
8B Suppliers and Related Accounts | 122 579.00 | 122 579.00 | | 122 579.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 328 699.00 | 320 012.00 | 8 687.00 | 328 699.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 667 500.00 | 461 392.00 | 206 108.00 | 667 500.00 |
