| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 064 856.00 | | 1 064 856.00 | 1 064 856.00 |
AP Buildings | 75 791.00 | 69 878.00 | 5 913.00 | 75 791.00 |
AR Technical installations, industrial equipment and tools | 2 940.00 | 2 668.00 | 272.00 | 2 940.00 |
AT Other tangible assets | 91 234.00 | 87 343.00 | 3 892.00 | 91 234.00 |
BH Other financial assets | 21 836.00 | 13 376.00 | 8 460.00 | 21 836.00 |
BJ TOTAL (I) | 1 260 998.00 | 173 264.00 | 1 087 734.00 | 1 260 998.00 |
BT Goods | 134 567.00 | | 134 567.00 | 134 567.00 |
BX Customers and related accounts | 5 779.00 | | 5 779.00 | 5 779.00 |
BZ Other receivables | 12 520.00 | | 12 520.00 | 12 520.00 |
CD Marketable securities | 19 370.00 | | 19 370.00 | 19 370.00 |
CF Cash and cash equivalents | 111 300.00 | | 111 300.00 | 111 300.00 |
CH Prepaid expenses | 1 693.00 | | 1 693.00 | 1 693.00 |
CJ TOTAL (II) | 285 230.00 | | 285 230.00 | 285 230.00 |
CO Grand total (0 to V) | 1 546 228.00 | 173 264.00 | 1 372 964.00 | 1 546 228.00 |
CP Shares due in less than one year | 8 460.00 | | | 8 460.00 |
CU Other investments | 4 341.00 | | 4 341.00 | 4 341.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 17 041.00 | 16 407.00 | | 17 041.00 |
DG Other reserves | 259 286.00 | 259 286.00 | | 259 286.00 |
DH Retained earnings | 74 072.00 | 74 072.00 | | 74 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 811.00 | 12 684.00 | | 54 811.00 |
DL TOTAL (I) | 655 209.00 | 612 448.00 | | 655 209.00 |
DU Loans and Debts from Credit Institutions (3) | 447 435.00 | 498 701.00 | | 447 435.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 958.00 | 61 441.00 | | 72 958.00 |
DX Trade payables and related accounts | 142 666.00 | 95 482.00 | | 142 666.00 |
DY Tax and social security liabilities | 54 697.00 | 15 979.00 | | 54 697.00 |
EA Other liabilities | | 10 001.00 | | |
EC TOTAL (IV) | 717 755.00 | 681 604.00 | | 717 755.00 |
EE Grand total (I to V) | 1 372 964.00 | 1 294 051.00 | | 1 372 964.00 |
EG Accrued income and payables due within one year | 328 057.00 | 237 969.00 | | 328 057.00 |
| |
| 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 | 1 257 178.00 | | 3 820.00 | 1 257 178.00 |
I3 DECREASES Total Financial Fixed Assets | | | 26 177.00 | |
I4 DECREASES Grand Total | | | 1 260 998.00 | |
IO DECREASES Total including other intangible assets | | | 1 064 856.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 169 965.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 064 856.00 | | | 1 064 856.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 166 145.00 | | 3 820.00 | 166 145.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 26 177.00 | | | 26 177.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 158 053.00 | 1 835.00 | | 158 053.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 158 053.00 | 1 835.00 | | 158 053.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 133 760.00 | | | 133 760.00 |
7B Total provisions for depreciation | 13 376.00 | | | 13 376.00 |
7C Grand total | 13 376.00 | | | 13 376.00 |
| |
| 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 | 122.00 | 122.00 | | 122.00 |
8B Suppliers and Related Accounts | 142 666.00 | 142 666.00 | | 142 666.00 |
8C Staff and Related Accounts | 3 955.00 | 3 955.00 | | 3 955.00 |
8D Social Security and Other Social Organizations | 44 172.00 | 44 172.00 | | 44 172.00 |
UT Other financial assets | 21 836.00 | 21 836.00 | | 21 836.00 |
UX Other trade receivables | 5 779.00 | | | 5 779.00 |
VB VAT | 4 595.00 | | | 4 595.00 |
VG Loans with a maturity of up to one year at origin | 443 635.00 | 55 843.00 | 231 349.00 | 443 635.00 |
VH Loans with a maturity of more than one year at origin | 3 800.00 | 1 894.00 | 1 906.00 | 3 800.00 |
VI Group and Associates | 72 836.00 | 72 836.00 | | 72 836.00 |
VJ Loans taken out during the year | 3 800.00 | | | 3 800.00 |
VK Loans repaid during the year | 55 066.00 | | | 55 066.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 455.00 | 5 455.00 | | 5 455.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 925.00 | | | 7 925.00 |
VS Prepaid expenses | 1 693.00 | | | 1 693.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 828.00 | 41 828.00 | | 41 828.00 |
VW VAT | 1 115.00 | 1 115.00 | | 1 115.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 717 755.00 | 328 057.00 | 233 255.00 | 717 755.00 |
