| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 574 346.00 | | 574 346.00 | 574 346.00 |
AT Other tangible assets | 59 834.00 | 59 834.00 | | 59 834.00 |
BH Other financial assets | 8 027.00 | | 8 027.00 | 8 027.00 |
BJ TOTAL (I) | 642 208.00 | 59 834.00 | 582 373.00 | 642 208.00 |
BT Goods | 82 586.00 | 6 278.00 | 76 308.00 | 82 586.00 |
BX Customers and related accounts | 2 292.00 | | 2 292.00 | 2 292.00 |
BZ Other receivables | 4 375.00 | | 4 375.00 | 4 375.00 |
CF Cash and cash equivalents | 936.00 | | 936.00 | 936.00 |
CH Prepaid expenses | 1 137.00 | | 1 137.00 | 1 137.00 |
CJ TOTAL (II) | 91 326.00 | 6 278.00 | 85 048.00 | 91 326.00 |
CO Grand total (0 to V) | 733 534.00 | 66 113.00 | 667 421.00 | 733 534.00 |
| |
| 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) | 1 217.00 | 1 217.00 | | 1 217.00 |
DH Retained earnings | 68 715.00 | 42 868.00 | | 68 715.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 195.00 | 25 848.00 | | 36 195.00 |
DL TOTAL (I) | 116 127.00 | 79 932.00 | | 116 127.00 |
DU Loans and Debts from Credit Institutions (3) | 375 902.00 | 420 843.00 | | 375 902.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 299.00 | 51 973.00 | | 66 299.00 |
DX Trade payables and related accounts | 78 546.00 | 99 408.00 | | 78 546.00 |
DY Tax and social security liabilities | 20 805.00 | 19 050.00 | | 20 805.00 |
EA Other liabilities | 9 743.00 | 9 743.00 | | 9 743.00 |
EC TOTAL (IV) | 551 294.00 | 601 016.00 | | 551 294.00 |
EE Grand total (I to V) | 667 421.00 | 680 948.00 | | 667 421.00 |
| |
| 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 | 642 208.00 | | | 642 208.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 027.00 | |
I4 DECREASES Grand Total | | | 642 208.00 | |
IO DECREASES Total including other intangible assets | | | 574 346.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 59 834.00 | |
KD ACQUISITIONS Total including other intangible assets | 574 346.00 | | | 574 346.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 59 834.00 | | | 59 834.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 027.00 | | | 8 027.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 834.00 | | | 59 834.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 59 834.00 | | | 59 834.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 6 136.00 | 6 278.00 | 6 136.00 | 6 136.00 |
7B Total provisions for depreciation | 6 136.00 | 6 278.00 | 6 136.00 | 6 136.00 |
7C Grand total | 6 136.00 | 6 278.00 | 6 136.00 | 6 136.00 |
UE of which provisions and reversals: - Operating | | 6 278.00 | 6 136.00 | |
| |
| 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 | 78 546.00 | 78 546.00 | | 78 546.00 |
8C Staff and Related Accounts | 5 083.00 | 5 083.00 | | 5 083.00 |
8D Social Security and Other Social Organizations | 9 709.00 | 9 709.00 | | 9 709.00 |
8E Income Taxes | 3 179.00 | 3 179.00 | | 3 179.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 743.00 | 9 743.00 | | 9 743.00 |
UT Other financial assets | 8 027.00 | | | 8 027.00 |
UX Other trade receivables | 2 292.00 | | | 2 292.00 |
VB VAT | 4 276.00 | | | 4 276.00 |
VG Loans with a maturity of up to one year at origin | 12 869.00 | 12 869.00 | | 12 869.00 |
VH Loans with a maturity of more than one year at origin | 363 033.00 | 58 155.00 | 253 411.00 | 363 033.00 |
VI Group and Associates | 66 299.00 | | | 66 299.00 |
VK Loans repaid during the year | 56 214.00 | | | 56 214.00 |
VQ Other Taxes, Duties, and Similar Debts | 856.00 | 856.00 | | 856.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 99.00 | | | 99.00 |
VS Prepaid expenses | 1 137.00 | | | 1 137.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 831.00 | 7 804.00 | 8 027.00 | 15 831.00 |
VW VAT | 1 977.00 | 1 977.00 | | 1 977.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 551 294.00 | 180 118.00 | 253 411.00 | 551 294.00 |
