| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 85 350.00 | | 85 350.00 | 85 350.00 |
AN Land | 3 500.00 | | 3 500.00 | 3 500.00 |
AP Buildings | 116 500.00 | 10 757.00 | 105 743.00 | 116 500.00 |
AR Technical installations, industrial equipment and tools | 15 582.00 | 14 775.00 | 807.00 | 15 582.00 |
AT Other tangible assets | 44 014.00 | 38 173.00 | 5 841.00 | 44 014.00 |
BD Other fixed assets | 2 400.00 | | 2 400.00 | 2 400.00 |
BJ TOTAL (I) | 267 346.00 | 63 705.00 | 203 641.00 | 267 346.00 |
BL Raw materials, supplies | 7 714.00 | | 7 714.00 | 7 714.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 109 491.00 | | 109 491.00 | 109 491.00 |
BZ Other receivables | 19 648.00 | | 19 648.00 | 19 648.00 |
CF Cash and cash equivalents | 64 024.00 | | 64 024.00 | 64 024.00 |
CH Prepaid expenses | 1 155.00 | | 1 155.00 | 1 155.00 |
CJ TOTAL (II) | 202 031.00 | | 202 031.00 | 202 031.00 |
CO Grand total (0 to V) | 469 377.00 | 63 705.00 | 405 672.00 | 469 377.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 127 260.00 | 122 938.00 | | 127 260.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -46 574.00 | 4 322.00 | | -46 574.00 |
DL TOTAL (I) | 190 686.00 | 237 260.00 | | 190 686.00 |
DU Loans and Debts from Credit Institutions (3) | 69 590.00 | 82 082.00 | | 69 590.00 |
DV Miscellaneous Loans and Financial Debts (4) | 278.00 | 95.00 | | 278.00 |
DX Trade payables and related accounts | 72 860.00 | 35 801.00 | | 72 860.00 |
DY Tax and social security liabilities | 61 537.00 | 66 624.00 | | 61 537.00 |
EA Other liabilities | 10 720.00 | 2 510.00 | | 10 720.00 |
EC TOTAL (IV) | 214 986.00 | 187 113.00 | | 214 986.00 |
EE Grand total (I to V) | 405 672.00 | 424 372.00 | | 405 672.00 |
EG Accrued income and payables due within one year | 153 078.00 | 117 627.00 | | 153 078.00 |
| |
| 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 | 262 931.00 | | 4 416.00 | 262 931.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 400.00 | |
I4 DECREASES Grand Total | | | 267 346.00 | |
IO DECREASES Total including other intangible assets | | | 85 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 179 596.00 | |
KD ACQUISITIONS Total including other intangible assets | 85 350.00 | | | 85 350.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 175 181.00 | | 4 416.00 | 175 181.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 400.00 | | | 2 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 217.00 | 10 488.00 | | 53 217.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 217.00 | 10 488.00 | | 53 217.00 |
| |
| 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 | 72 860.00 | 72 860.00 | | 72 860.00 |
8C Staff and Related Accounts | 1 992.00 | 1 992.00 | | 1 992.00 |
8D Social Security and Other Social Organizations | 35 424.00 | 35 424.00 | | 35 424.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 720.00 | 10 720.00 | | 10 720.00 |
UX Other trade receivables | 109 491.00 | | | 109 491.00 |
VB VAT | 1 131.00 | | | 1 131.00 |
VG Loans with a maturity of up to one year at origin | 105.00 | 105.00 | | 105.00 |
VH Loans with a maturity of more than one year at origin | 69 485.00 | 7 578.00 | 31 648.00 | 69 485.00 |
VI Group and Associates | 278.00 | 278.00 | | 278.00 |
VK Loans repaid during the year | 7 449.00 | | | 7 449.00 |
VM Income taxes | 16 525.00 | | | 16 525.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 816.00 | 5 816.00 | | 5 816.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 992.00 | | | 1 992.00 |
VS Prepaid expenses | 1 155.00 | | | 1 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 130 294.00 | 130 294.00 | | 130 294.00 |
VW VAT | 18 305.00 | 18 305.00 | | 18 305.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214 986.00 | 153 078.00 | 31 648.00 | 214 986.00 |
