| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 111 024.00 | 78 000.00 | 33 024.00 | 111 024.00 |
BJ TOTAL (I) | 3 370 071.00 | 316 000.00 | 3 054 071.00 | 3 370 071.00 |
BX Customers and related accounts | 19 512.00 | | 19 512.00 | 19 512.00 |
BZ Other receivables | 4 435 584.00 | | 4 435 584.00 | 4 435 584.00 |
CD Marketable securities | 6 413 220.00 | 188 778.00 | 6 224 442.00 | 6 413 220.00 |
CF Cash and cash equivalents | 776 846.00 | | 776 846.00 | 776 846.00 |
CJ TOTAL (II) | 11 645 163.00 | 188 778.00 | 11 456 385.00 | 11 645 163.00 |
CO Grand total (0 to V) | 15 015 234.00 | 504 778.00 | 14 510 456.00 | 15 015 234.00 |
CS Evaluated investments - equity method | 3 259 046.00 | 238 000.00 | 3 021 046.00 | 3 259 046.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 129 536.00 | 1 129 536.00 | | 1 129 536.00 |
DD Legal reserve (1) | 112 953.00 | 112 953.00 | | 112 953.00 |
DG Other reserves | 12 024 880.00 | 11 960 639.00 | | 12 024 880.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 952 264.00 | 805 498.00 | | 952 264.00 |
DL TOTAL (I) | 14 219 634.00 | 14 008 627.00 | | 14 219 634.00 |
DU Loans and Debts from Credit Institutions (3) | 181.00 | 122 668.00 | | 181.00 |
DX Trade payables and related accounts | 8 898.00 | 14 072.00 | | 8 898.00 |
DY Tax and social security liabilities | 37 654.00 | 82 604.00 | | 37 654.00 |
EA Other liabilities | 244 088.00 | 377 320.00 | | 244 088.00 |
EC TOTAL (IV) | 290 821.00 | 596 665.00 | | 290 821.00 |
EE Grand total (I to V) | 14 510 456.00 | 14 605 293.00 | | 14 510 456.00 |
EG Accrued income and payables due within one year | 290 821.00 | 596 665.00 | | 290 821.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 181.00 | 122 668.00 | | 181.00 |
| |
| 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 | 3 436 138.00 | | | 3 436 138.00 |
I3 DECREASES Total Financial Fixed Assets | | 66 067.00 | 3 370 071.00 | |
I4 DECREASES Grand Total | | 66 067.00 | 3 370 071.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 436 138.00 | | | 3 436 138.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 780 000.00 | 780 000.00 | | 780 000.00 |
6X Other provisions for depreciation | 116 978.00 | 71 799.00 | 188 778.00 | 116 978.00 |
7B Total provisions for depreciation | 432 978.00 | 71 799.00 | 504 778.00 | 432 978.00 |
| |
| 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 | 8 898.00 | 8 898.00 | | 8 898.00 |
8D Social Security and Other Social Organizations | 7 764.00 | 7 764.00 | | 7 764.00 |
8E Income Taxes | 22 006.00 | 22 006.00 | | 22 006.00 |
8K Other liabilities (including liabilities related to repo transactions) | 244 088.00 | 244 088.00 | | 244 088.00 |
UP Loans | 111 024.00 | | | 111 024.00 |
UX Other trade receivables | 19 512.00 | | | 19 512.00 |
VB VAT | 87.00 | | | 87.00 |
VG Loans with a maturity of up to one year at origin | 181.00 | 181.00 | | 181.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 173.00 | 4 173.00 | | 4 173.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 435 497.00 | | | 4 435 497.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 566 120.00 | 4 455 096.00 | 111 024.00 | 4 566 120.00 |
VW VAT | 3 710.00 | 3 710.00 | | 3 710.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 290 821.00 | 290 821.00 | | 290 821.00 |
