| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 2 530 000.00 | 541 013.00 | 1 988 987.00 | 2 530 000.00 |
AT Other tangible assets | 51 405.00 | 45 715.00 | 5 690.00 | 51 405.00 |
BH Other financial assets | 720.00 | | 720.00 | 720.00 |
BJ TOTAL (I) | 2 582 205.00 | 586 728.00 | 1 995 477.00 | 2 582 205.00 |
BT Goods | 233 446.00 | | 233 446.00 | 233 446.00 |
BX Customers and related accounts | 24 176.00 | | 24 176.00 | 24 176.00 |
BZ Other receivables | 20 379.00 | | 20 379.00 | 20 379.00 |
CF Cash and cash equivalents | 7 043.00 | | 7 043.00 | 7 043.00 |
CH Prepaid expenses | 8 437.00 | | 8 437.00 | 8 437.00 |
CJ TOTAL (II) | 293 481.00 | | 293 481.00 | 293 481.00 |
CO Grand total (0 to V) | 2 875 686.00 | 586 728.00 | 2 288 958.00 | 2 875 686.00 |
CP Shares due in less than one year | 720.00 | | | 720.00 |
CU Other investments | 80.00 | | 80.00 | 80.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 350.00 | 38 350.00 | | 38 350.00 |
DB Share, merger, contribution premiums, etc. | 77 845.00 | 77 845.00 | | 77 845.00 |
DD Legal reserve (1) | 3 835.00 | | | 3 835.00 |
DH Retained earnings | 317 523.00 | | | 317 523.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 167 369.00 | 321 358.00 | | 167 369.00 |
DL TOTAL (I) | 604 922.00 | 437 553.00 | | 604 922.00 |
DU Loans and Debts from Credit Institutions (3) | 1 379 892.00 | 1 448 047.00 | | 1 379 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 489.00 | 45 201.00 | | 51 489.00 |
DX Trade payables and related accounts | 167 252.00 | 227 924.00 | | 167 252.00 |
DY Tax and social security liabilities | 85 403.00 | 107 482.00 | | 85 403.00 |
EA Other liabilities | | 25 000.00 | | |
EC TOTAL (IV) | 1 684 036.00 | 1 853 654.00 | | 1 684 036.00 |
EE Grand total (I to V) | 2 288 958.00 | 2 291 207.00 | | 2 288 958.00 |
EG Accrued income and payables due within one year | 429 568.00 | 512 953.00 | | 429 568.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 38 218.00 | 12 017.00 | | 38 218.00 |
| |
| 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 | 49 432.00 | | 2 053.00 | 49 432.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80.00 | |
I4 DECREASES Grand Total | | | 51 485.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 51 405.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 352.00 | | 2 053.00 | 49 352.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 80.00 | | | 80.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 983.00 | 2 732.00 | | 42 983.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 983.00 | 2 732.00 | | 42 983.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 541 013.00 | | | 541 013.00 |
7B Total provisions for depreciation | 541 013.00 | | | 541 013.00 |
7C Grand total | 541 013.00 | | | 541 013.00 |
| |
| 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 | 167 252.00 | 167 252.00 | | 167 252.00 |
8C Staff and Related Accounts | 29 147.00 | 29 147.00 | | 29 147.00 |
8D Social Security and Other Social Organizations | 49 624.00 | 49 624.00 | | 49 624.00 |
UT Other financial assets | 720.00 | 720.00 | | 720.00 |
UX Other trade receivables | 20 446.00 | | | 20 446.00 |
UZ Social Security, other social security organizations | 13 275.00 | | | 13 275.00 |
VB VAT | 2 275.00 | | | 2 275.00 |
VG Loans with a maturity of up to one year at origin | 37 499.00 | 37 499.00 | | 37 499.00 |
VH Loans with a maturity of more than one year at origin | 1 342 393.00 | 87 926.00 | 381 923.00 | 1 342 393.00 |
VI Group and Associates | 51 489.00 | 16 489.00 | | 51 489.00 |
VM Income taxes | 4 497.00 | | | 4 497.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 384.00 | 2 384.00 | | 2 384.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 331.00 | | | 331.00 |
VS Prepaid expenses | 8 437.00 | | | 8 437.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 712.00 | 53 712.00 | | 53 712.00 |
VW VAT | 4 248.00 | 4 248.00 | | 4 248.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 684 036.00 | 394 568.00 | 381 923.00 | 1 684 036.00 |
