| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 735.00 | | 45 735.00 | 45 735.00 |
AJ Other Intangible Assets | 18 150.00 | 18 150.00 | | 18 150.00 |
AT Other tangible assets | 51 712.00 | 39 709.00 | 12 003.00 | 51 712.00 |
BD Other fixed assets | 32.00 | | 32.00 | 32.00 |
BH Other financial assets | 995.00 | | 995.00 | 995.00 |
BJ TOTAL (I) | 116 623.00 | 57 859.00 | 58 764.00 | 116 623.00 |
BV Advances and down payments on orders | 550.00 | | 550.00 | 550.00 |
BZ Other receivables | 2 693.00 | | 2 693.00 | 2 693.00 |
CF Cash and cash equivalents | 55 960.00 | | 55 960.00 | 55 960.00 |
CH Prepaid expenses | 4 067.00 | | 4 067.00 | 4 067.00 |
CJ TOTAL (II) | 63 270.00 | | 63 270.00 | 63 270.00 |
CO Grand total (0 to V) | 179 893.00 | 57 859.00 | 122 034.00 | 179 893.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 9 687.00 | | | 9 687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 678.00 | | | 1 678.00 |
DL TOTAL (I) | 20 165.00 | | | 20 165.00 |
DU Loans and Debts from Credit Institutions (3) | 16 406.00 | | | 16 406.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 976.00 | | | 38 976.00 |
DX Trade payables and related accounts | 5 470.00 | | | 5 470.00 |
DY Tax and social security liabilities | 14 734.00 | | | 14 734.00 |
EA Other liabilities | 26 284.00 | | | 26 284.00 |
EC TOTAL (IV) | 101 869.00 | | | 101 869.00 |
EE Grand total (I to V) | 122 034.00 | | | 122 034.00 |
EG Accrued income and payables due within one year | 50 625.00 | | | 50 625.00 |
| |
| 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 | 116 623.00 | | | 116 623.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 027.00 | |
I4 DECREASES Grand Total | | | 116 623.00 | |
IO DECREASES Total including other intangible assets | | | 63 885.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 51 712.00 | |
KD ACQUISITIONS Total including other intangible assets | 63 885.00 | | | 63 885.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 51 712.00 | | | 51 712.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 027.00 | | | 1 027.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 979.00 | 2 880.00 | | 54 979.00 |
PE DEPRECIATION Total including other intangible assets | 18 150.00 | | | 18 150.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 829.00 | 2 880.00 | | 36 829.00 |
