| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 62 010.00 | 62 010.00 | | 62 010.00 |
AH Goodwill | 1 267 000.00 | | 1 267 000.00 | 1 267 000.00 |
AR Technical installations, industrial equipment and tools | 1 990.00 | 770.00 | 1 220.00 | 1 990.00 |
AT Other tangible assets | 228 874.00 | 124 135.00 | 104 739.00 | 228 874.00 |
BD Other fixed assets | 2 100.00 | | 2 100.00 | 2 100.00 |
BH Other financial assets | 4 007.00 | | 4 007.00 | 4 007.00 |
BJ TOTAL (I) | 1 565 981.00 | 186 915.00 | 1 379 066.00 | 1 565 981.00 |
BT Goods | 116 424.00 | | 116 424.00 | 116 424.00 |
BX Customers and related accounts | 13 032.00 | | 13 032.00 | 13 032.00 |
BZ Other receivables | 65 401.00 | | 65 401.00 | 65 401.00 |
CF Cash and cash equivalents | 106 025.00 | | 106 025.00 | 106 025.00 |
CH Prepaid expenses | 3 935.00 | | 3 935.00 | 3 935.00 |
CJ TOTAL (II) | 304 817.00 | | 304 817.00 | 304 817.00 |
CO Grand total (0 to V) | 1 870 798.00 | 186 915.00 | 1 683 883.00 | 1 870 798.00 |
| |
| 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 | 313 518.00 | 187 972.00 | | 313 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 118 039.00 | 134 997.00 | | 118 039.00 |
DL TOTAL (I) | 596 557.00 | 487 968.00 | | 596 557.00 |
DU Loans and Debts from Credit Institutions (3) | 921 334.00 | 1 057 244.00 | | 921 334.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 951.00 | 2 950.00 | | 2 951.00 |
DX Trade payables and related accounts | 137 038.00 | 131 648.00 | | 137 038.00 |
DY Tax and social security liabilities | 25 883.00 | 36 894.00 | | 25 883.00 |
EA Other liabilities | 119.00 | | | 119.00 |
EC TOTAL (IV) | 1 087 326.00 | 1 228 736.00 | | 1 087 326.00 |
EE Grand total (I to V) | 1 683 883.00 | 1 716 705.00 | | 1 683 883.00 |
EG Accrued income and payables due within one year | 301 560.00 | 307 614.00 | | 301 560.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 34.00 | 34.00 | | 34.00 |
| |
| 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 | 1 565 802.00 | | 179.00 | 1 565 802.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 62 010.00 | | | 62 010.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 107.00 | |
I4 DECREASES Grand Total | | | 1 565 981.00 | |
IN DECREASES Start-up, development, or research expenses | | | 62 010.00 | |
IO DECREASES Total including other intangible assets | | | 1 267 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 230 864.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 267 000.00 | | | 1 267 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 230 864.00 | | | 230 864.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 928.00 | | 179.00 | 5 928.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 156 876.00 | 30 039.00 | | 156 876.00 |
CY DEPRECIATION Start-up, development, or research expenses | 62 010.00 | | | 62 010.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 94 866.00 | 30 039.00 | | 94 866.00 |
| |
| 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 | 137 038.00 | 137 038.00 | | 137 038.00 |
8C Staff and Related Accounts | 10 943.00 | 10 943.00 | | 10 943.00 |
8D Social Security and Other Social Organizations | 13 210.00 | 13 210.00 | | 13 210.00 |
8K Other liabilities (including liabilities related to repo transactions) | 119.00 | 119.00 | | 119.00 |
UT Other financial assets | 4 007.00 | | | 4 007.00 |
UX Other trade receivables | 13 032.00 | | | 13 032.00 |
VB VAT | 17 290.00 | | | 17 290.00 |
VG Loans with a maturity of up to one year at origin | 34.00 | 34.00 | | 34.00 |
VH Loans with a maturity of more than one year at origin | 921 301.00 | 135 535.00 | 465 725.00 | 921 301.00 |
VI Group and Associates | 2 951.00 | 2 951.00 | | 2 951.00 |
VK Loans repaid during the year | 135 865.00 | | | 135 865.00 |
VM Income taxes | 11 943.00 | | | 11 943.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 339.00 | 1 339.00 | | 1 339.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 168.00 | | | 36 168.00 |
VS Prepaid expenses | 3 935.00 | | | 3 935.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 375.00 | 82 368.00 | 4 007.00 | 86 375.00 |
VW VAT | 391.00 | 391.00 | | 391.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 087 326.00 | 301 560.00 | 465 725.00 | 1 087 326.00 |
