| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 550 000.00 | 150 000.00 | 1 400 000.00 | 1 550 000.00 |
AR Technical installations, industrial equipment and tools | 5 629.00 | 2 986.00 | 2 643.00 | 5 629.00 |
AT Other tangible assets | 134 905.00 | 109 554.00 | 25 351.00 | 134 905.00 |
BD Other fixed assets | 71 102.00 | | 71 102.00 | 71 102.00 |
BH Other financial assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 1 761 796.00 | 262 540.00 | 1 499 256.00 | 1 761 796.00 |
BT Goods | 109 537.00 | | 109 537.00 | 109 537.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 337.00 | | 337.00 | 337.00 |
BZ Other receivables | 7 000.00 | | 7 000.00 | 7 000.00 |
CD Marketable securities | 86 488.00 | | 86 488.00 | 86 488.00 |
CF Cash and cash equivalents | 92 607.00 | | 92 607.00 | 92 607.00 |
CH Prepaid expenses | 3 334.00 | | 3 334.00 | 3 334.00 |
CJ TOTAL (II) | 299 302.00 | | 299 302.00 | 299 302.00 |
CO Grand total (0 to V) | 2 061 098.00 | 262 540.00 | 1 798 558.00 | 2 061 098.00 |
CP Shares due in less than one year | 160.00 | | | 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | 35 000.00 | | 35 000.00 |
DD Legal reserve (1) | 3 500.00 | 3 500.00 | | 3 500.00 |
DG Other reserves | 134 552.00 | 29 744.00 | | 134 552.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 444.00 | 104 808.00 | | 115 444.00 |
DL TOTAL (I) | 288 496.00 | 173 052.00 | | 288 496.00 |
DU Loans and Debts from Credit Institutions (3) | 1 015 125.00 | 1 127 261.00 | | 1 015 125.00 |
DV Miscellaneous Loans and Financial Debts (4) | 392 713.00 | 383 163.00 | | 392 713.00 |
DX Trade payables and related accounts | 56 770.00 | 66 236.00 | | 56 770.00 |
DY Tax and social security liabilities | 38 050.00 | 79 983.00 | | 38 050.00 |
EA Other liabilities | 7 404.00 | 15 055.00 | | 7 404.00 |
EC TOTAL (IV) | 1 510 062.00 | 1 671 697.00 | | 1 510 062.00 |
EE Grand total (I to V) | 1 798 558.00 | 1 844 749.00 | | 1 798 558.00 |
| |
| 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 | 1 758 095.00 | | 8 161.00 | 1 758 095.00 |
I3 DECREASES Total Financial Fixed Assets | | 160.00 | 71 262.00 | |
I4 DECREASES Grand Total | | 4 460.00 | 1 761 796.00 | |
IO DECREASES Total including other intangible assets | | | 1 550 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 300.00 | 140 534.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 550 000.00 | | | 1 550 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 136 673.00 | | 8 161.00 | 136 673.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 71 422.00 | | | 71 422.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 104 056.00 | 12 784.00 | 4 300.00 | 104 056.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 104 056.00 | 12 784.00 | 4 300.00 | 104 056.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 150 000.00 | | | 150 000.00 |
7B Total provisions for depreciation | 150 000.00 | | | 150 000.00 |
7C Grand total | 150 000.00 | | | 150 000.00 |
| |
| 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 | 56 770.00 | 56 770.00 | | 56 770.00 |
8C Staff and Related Accounts | 8 846.00 | 8 846.00 | | 8 846.00 |
8D Social Security and Other Social Organizations | 23 351.00 | 23 351.00 | | 23 351.00 |
8E Income Taxes | 3 933.00 | 3 933.00 | | 3 933.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 404.00 | 7 404.00 | | 7 404.00 |
UT Other financial assets | 160.00 | 160.00 | | 160.00 |
UX Other trade receivables | 337.00 | | | 337.00 |
VB VAT | 1 077.00 | | | 1 077.00 |
VG Loans with a maturity of up to one year at origin | 496.00 | 496.00 | | 496.00 |
VH Loans with a maturity of more than one year at origin | 1 014 628.00 | 124 626.00 | 529 721.00 | 1 014 628.00 |
VI Group and Associates | 392 713.00 | 392 713.00 | | 392 713.00 |
VJ Loans taken out during the year | 8 000.00 | | | 8 000.00 |
VK Loans repaid during the year | 120 079.00 | | | 120 079.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 923.00 | | | 5 923.00 |
VS Prepaid expenses | 3 334.00 | | | 3 334.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 830.00 | 10 830.00 | | 10 830.00 |
VW VAT | 1 921.00 | 1 921.00 | | 1 921.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 510 062.00 | 620 060.00 | 529 721.00 | 1 510 062.00 |
