| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 100 000.00 | | 5 100 000.00 | 5 100 000.00 |
AR Technical installations, industrial equipment and tools | 6 086.00 | 4 128.00 | 1 959.00 | 6 086.00 |
AT Other tangible assets | 236 814.00 | 137 841.00 | 98 973.00 | 236 814.00 |
BH Other financial assets | 2 267.00 | | 2 267.00 | 2 267.00 |
BJ TOTAL (I) | 5 345 167.00 | 141 969.00 | 5 203 198.00 | 5 345 167.00 |
BT Goods | 762 528.00 | | 762 528.00 | 762 528.00 |
BX Customers and related accounts | 52 271.00 | | 52 271.00 | 52 271.00 |
BZ Other receivables | 20 073.00 | | 20 073.00 | 20 073.00 |
CD Marketable securities | 90.00 | | 90.00 | 90.00 |
CF Cash and cash equivalents | 626 005.00 | | 626 005.00 | 626 005.00 |
CH Prepaid expenses | 7 452.00 | | 7 452.00 | 7 452.00 |
CJ TOTAL (II) | 1 468 419.00 | | 1 468 419.00 | 1 468 419.00 |
CO Grand total (0 to V) | 6 813 586.00 | 141 969.00 | 6 671 617.00 | 6 813 586.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 521 130.00 | 56 761.00 | | 521 130.00 |
DL TOTAL (I) | 532 130.00 | 66 761.00 | | 532 130.00 |
DP Provisions for Risks | 15 000.00 | | | 15 000.00 |
DR TOTAL (IV) | 15 000.00 | | | 15 000.00 |
DU Loans and Debts from Credit Institutions (3) | 5 276 000.00 | 5 501 919.00 | | 5 276 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 081.00 | 74 978.00 | | 34 081.00 |
DX Trade payables and related accounts | 673 041.00 | 666 882.00 | | 673 041.00 |
DY Tax and social security liabilities | 137 362.00 | 136 879.00 | | 137 362.00 |
EA Other liabilities | 4 003.00 | 15 025.00 | | 4 003.00 |
EC TOTAL (IV) | 6 124 487.00 | 6 395 683.00 | | 6 124 487.00 |
EE Grand total (I to V) | 6 671 617.00 | 6 462 444.00 | | 6 671 617.00 |
| |
| 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 | 5 326 377.00 | | 18 790.00 | 5 326 377.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 267.00 | |
I4 DECREASES Grand Total | | | 5 345 167.00 | |
IO DECREASES Total including other intangible assets | | | 5 100 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 242 900.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 100 000.00 | | | 5 100 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 224 110.00 | | 18 790.00 | 224 110.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 267.00 | | | 2 267.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67 554.00 | 74 415.00 | | 67 554.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 67 554.00 | 74 415.00 | | 67 554.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 15 000.00 | | |
7C Grand total | | 15 000.00 | | |
UJ - Exceptional | | 15 000.00 | | |
| |
| 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 | | -1 620 762.00 | 492 781.00 | |
8B Suppliers and Related Accounts | 673 041.00 | 673 041.00 | | 673 041.00 |
8C Staff and Related Accounts | 61 417.00 | 61 417.00 | | 61 417.00 |
8D Social Security and Other Social Organizations | 61 817.00 | 61 817.00 | | 61 817.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 003.00 | 4 003.00 | | 4 003.00 |
UT Other financial assets | 2 267.00 | | | 2 267.00 |
UX Other trade receivables | 52 271.00 | | | 52 271.00 |
VB VAT | 15 879.00 | | | 15 879.00 |
VG Loans with a maturity of up to one year at origin | 585.00 | 585.00 | | 585.00 |
VH Loans with a maturity of more than one year at origin | 5 275 416.00 | 1 856 928.00 | 486 595.00 | 5 275 416.00 |
VI Group and Associates | 34 081.00 | | | 34 081.00 |
VK Loans repaid during the year | 226 064.00 | | | 226 064.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 198.00 | 7 198.00 | | 7 198.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 194.00 | | | 4 194.00 |
VS Prepaid expenses | 7 452.00 | | | 7 452.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 062.00 | 79 795.00 | 2 267.00 | 82 062.00 |
VW VAT | 6 929.00 | 6 929.00 | | 6 929.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 124 487.00 | 1 051 157.00 | 979 376.00 | 6 124 487.00 |
