| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 22 862.00 | 8 962.00 | 13 900.00 | 22 862.00 |
AH Goodwill | 431 550.00 | | 431 550.00 | 431 550.00 |
AP Buildings | 7 170.00 | 811.00 | 6 358.00 | 7 170.00 |
AR Technical installations, industrial equipment and tools | 152 759.00 | 65 706.00 | 87 053.00 | 152 759.00 |
AT Other tangible assets | 86 718.00 | 31 959.00 | 54 759.00 | 86 718.00 |
BD Other fixed assets | 105.00 | | 105.00 | 105.00 |
BH Other financial assets | 3 233.00 | | 3 233.00 | 3 233.00 |
BJ TOTAL (I) | 704 396.00 | 107 438.00 | 596 958.00 | 704 396.00 |
BL Raw materials, supplies | 19 919.00 | | 19 919.00 | 19 919.00 |
BZ Other receivables | 31 273.00 | | 31 273.00 | 31 273.00 |
CF Cash and cash equivalents | 23 481.00 | | 23 481.00 | 23 481.00 |
CH Prepaid expenses | 3 495.00 | | 3 495.00 | 3 495.00 |
CJ TOTAL (II) | 78 169.00 | | 78 169.00 | 78 169.00 |
CO Grand total (0 to V) | 782 566.00 | 107 438.00 | 675 127.00 | 782 566.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 115 000.00 | 115 000.00 | | 115 000.00 |
DH Retained earnings | -32 175.00 | | | -32 175.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 556.00 | -32 175.00 | | 40 556.00 |
DL TOTAL (I) | 123 381.00 | 82 825.00 | | 123 381.00 |
DU Loans and Debts from Credit Institutions (3) | 430 294.00 | 514 467.00 | | 430 294.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 345.00 | 9 190.00 | | 3 345.00 |
DX Trade payables and related accounts | 49 307.00 | 60 834.00 | | 49 307.00 |
DY Tax and social security liabilities | 68 800.00 | 63 393.00 | | 68 800.00 |
EC TOTAL (IV) | 551 746.00 | 647 884.00 | | 551 746.00 |
EE Grand total (I to V) | 675 128.00 | 730 709.00 | | 675 128.00 |
EG Accrued income and payables due within one year | 209 330.00 | 219 893.00 | | 209 330.00 |
| |
| 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 | 693 406.00 | | 10 990.00 | 693 406.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 22 862.00 | | | 22 862.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 338.00 | |
I4 DECREASES Grand Total | | | 704 396.00 | |
IN DECREASES Start-up, development, or research expenses | | | 22 862.00 | |
IO DECREASES Total including other intangible assets | | | 431 550.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 246 647.00 | |
KD ACQUISITIONS Total including other intangible assets | 431 550.00 | | | 431 550.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 235 657.00 | | 10 990.00 | 235 657.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 338.00 | | | 3 338.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 783.00 | 50 655.00 | | 56 783.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 389.00 | 4 572.00 | | 4 389.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 394.00 | 46 083.00 | | 52 394.00 |
| |
| 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 | 49 307.00 | 49 307.00 | | 49 307.00 |
8C Staff and Related Accounts | 36 220.00 | 36 220.00 | | 36 220.00 |
8D Social Security and Other Social Organizations | 19 068.00 | 19 068.00 | | 19 068.00 |
UT Other financial assets | 3 233.00 | | | 3 233.00 |
VB VAT | 1 548.00 | | | 1 548.00 |
VH Loans with a maturity of more than one year at origin | 430 294.00 | 87 878.00 | 342 416.00 | 430 294.00 |
VI Group and Associates | 3 345.00 | 3 345.00 | | 3 345.00 |
VM Income taxes | 19 133.00 | | | 19 133.00 |
VP Miscellaneous | 9 948.00 | | | 9 948.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 932.00 | 3 932.00 | | 3 932.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 644.00 | | | 644.00 |
VS Prepaid expenses | 3 495.00 | | | 3 495.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 001.00 | 34 769.00 | 3 233.00 | 38 001.00 |
VW VAT | 9 580.00 | 9 580.00 | | 9 580.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 551 746.00 | 209 330.00 | 342 416.00 | 551 746.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 7 915.00 | 11 297.00 | | 7 915.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 591.00 | 24 828.00 | | 17 591.00 |
ST Other accounts | 94 664.00 | 141 236.00 | | 94 664.00 |
XQ Rental, rental and co-ownership charges | 50 631.00 | 68 045.00 | | 50 631.00 |
YP Average staff number | 13.00 | 11.00 | | 13.00 |
YT Subcontracting | 802.00 | 1 404.00 | | 802.00 |
YW Business tax | 1 231.00 | 1 495.00 | | 1 231.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 146.00 | 12 792.00 | | 9 146.00 |
YY Amount of VAT collected | 117 864.00 | 128 561.00 | | 117 864.00 |
YZ Total deductible VAT on goods and services | 58 845.00 | 77 290.00 | | 58 845.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 163 689.00 | 235 513.00 | | 163 689.00 |
