| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 129 000.00 | | 129 000.00 | 129 000.00 |
AR Technical installations, industrial equipment and tools | 52 962.00 | 48 838.00 | 4 124.00 | 52 962.00 |
AT Other tangible assets | 128 719.00 | 88 728.00 | 39 991.00 | 128 719.00 |
BD Other fixed assets | 17 000.00 | | 17 000.00 | 17 000.00 |
BH Other financial assets | 1 695.00 | | 1 695.00 | 1 695.00 |
BJ TOTAL (I) | 329 376.00 | 137 566.00 | 191 810.00 | 329 376.00 |
BT Goods | 65 468.00 | | 65 468.00 | 65 468.00 |
BX Customers and related accounts | 8 127.00 | | 8 127.00 | 8 127.00 |
BZ Other receivables | 12 175.00 | | 12 175.00 | 12 175.00 |
CD Marketable securities | 20 260.00 | | 20 260.00 | 20 260.00 |
CF Cash and cash equivalents | 68 784.00 | | 68 784.00 | 68 784.00 |
CH Prepaid expenses | 2 057.00 | | 2 057.00 | 2 057.00 |
CJ TOTAL (II) | 176 871.00 | | 176 871.00 | 176 871.00 |
CO Grand total (0 to V) | 506 247.00 | 137 566.00 | 368 681.00 | 506 247.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 101 732.00 | 94 055.00 | | 101 732.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 576.00 | 7 677.00 | | 14 576.00 |
DL TOTAL (I) | 132 808.00 | 118 232.00 | | 132 808.00 |
DU Loans and Debts from Credit Institutions (3) | 33 678.00 | 61 982.00 | | 33 678.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 430.00 | 69 536.00 | | 75 430.00 |
DX Trade payables and related accounts | 90 745.00 | 76 707.00 | | 90 745.00 |
DY Tax and social security liabilities | 36 021.00 | 35 783.00 | | 36 021.00 |
EC TOTAL (IV) | 235 873.00 | 244 007.00 | | 235 873.00 |
EE Grand total (I to V) | 368 681.00 | 362 239.00 | | 368 681.00 |
EG Accrued income and payables due within one year | 231 036.00 | 210 426.00 | | 231 036.00 |
| |
| 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 | 329 576.00 | | | 329 576.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 695.00 | |
I4 DECREASES Grand Total | | | 329 376.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 181 681.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 181 881.00 | | | 181 881.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 695.00 | | | 18 695.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 119 573.00 | 18 193.00 | 200.00 | 119 573.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 119 573.00 | 18 193.00 | 200.00 | 119 573.00 |
| |
| 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 | 90 745.00 | 90 745.00 | | 90 745.00 |
8K Other liabilities (including liabilities related to repo transactions) | 75 430.00 | 75 430.00 | | 75 430.00 |
UT Other financial assets | 1 695.00 | | | 1 695.00 |
UX Other trade receivables | 8 127.00 | | | 8 127.00 |
VH Loans with a maturity of more than one year at origin | 33 678.00 | 28 841.00 | 4 837.00 | 33 678.00 |
VK Loans repaid during the year | 28 275.00 | | | 28 275.00 |
VP Miscellaneous | 12 175.00 | | | 12 175.00 |
VQ Other Taxes, Duties, and Similar Debts | 36 021.00 | 36 021.00 | | 36 021.00 |
VS Prepaid expenses | 2 057.00 | | | 2 057.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 054.00 | 22 359.00 | 1 695.00 | 24 054.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 235 873.00 | 231 036.00 | 4 837.00 | 235 873.00 |
