| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 29 885.00 | 22 122.00 | 7 763.00 | 29 885.00 |
BH Other financial assets | 481.00 | | 481.00 | 481.00 |
BJ TOTAL (I) | 30 400.00 | 22 122.00 | 8 278.00 | 30 400.00 |
BT Goods | 6 819 853.00 | | 6 819 853.00 | 6 819 853.00 |
BV Advances and down payments on orders | 500.00 | | 500.00 | 500.00 |
BX Customers and related accounts | 18 325.00 | | 18 325.00 | 18 325.00 |
BZ Other receivables | 1 173 205.00 | | 1 173 205.00 | 1 173 205.00 |
CF Cash and cash equivalents | 126 408.00 | | 126 408.00 | 126 408.00 |
CH Prepaid expenses | 3 215.00 | | 3 215.00 | 3 215.00 |
CJ TOTAL (II) | 8 141 507.00 | | 8 141 507.00 | 8 141 507.00 |
CO Grand total (0 to V) | 8 171 906.00 | 22 122.00 | 8 149 784.00 | 8 171 906.00 |
CP Shares due in less than one year | 481.00 | | | 481.00 |
CU Other investments | 34.00 | | 34.00 | 34.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 45 066.00 | 31 223.00 | | 45 066.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 578.00 | 13 844.00 | | 13 578.00 |
DL TOTAL (I) | 64 145.00 | 50 566.00 | | 64 145.00 |
DS Convertible Bond Issues | 3 976.00 | 3 318.00 | | 3 976.00 |
DU Loans and Debts from Credit Institutions (3) | 5 189 034.00 | 2 768 100.00 | | 5 189 034.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 619 258.00 | 1 728 447.00 | | 2 619 258.00 |
DX Trade payables and related accounts | 225 156.00 | 166 065.00 | | 225 156.00 |
DY Tax and social security liabilities | 8 590.00 | 17 884.00 | | 8 590.00 |
EA Other liabilities | 39 625.00 | 114 742.00 | | 39 625.00 |
EC TOTAL (IV) | 8 085 640.00 | 4 798 556.00 | | 8 085 640.00 |
EE Grand total (I to V) | 8 149 784.00 | 4 849 123.00 | | 8 149 784.00 |
EG Accrued income and payables due within one year | 8 085 640.00 | 4 798 556.00 | | 8 085 640.00 |
| |
| 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 | 21 815.00 | | 8 585.00 | 21 815.00 |
I3 DECREASES Total Financial Fixed Assets | | | 515.00 | |
I4 DECREASES Grand Total | | | 30 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 885.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 300.00 | | 8 585.00 | 21 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 515.00 | | | 515.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 300.00 | 822.00 | | 21 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 300.00 | 822.00 | | 21 300.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 3 976.00 | 3 976.00 | | 3 976.00 |
8B Suppliers and Related Accounts | 225 156.00 | 225 156.00 | | 225 156.00 |
8E Income Taxes | 1 157.00 | 1 157.00 | | 1 157.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 625.00 | 39 625.00 | | 39 625.00 |
UT Other financial assets | 481.00 | | | 481.00 |
UX Other trade receivables | 18 325.00 | | | 18 325.00 |
VB VAT | 5 400.00 | | | 5 400.00 |
VC Group and associates | 834 369.00 | | | 834 369.00 |
VG Loans with a maturity of up to one year at origin | 5 189 034.00 | 5 189 034.00 | | 5 189 034.00 |
VI Group and Associates | 2 619 258.00 | 2 619 258.00 | | 2 619 258.00 |
VJ Loans taken out during the year | 287 007.00 | | | 287 007.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 333 436.00 | | | 333 436.00 |
VS Prepaid expenses | 3 215.00 | | | 3 215.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 195 227.00 | 1 195 227.00 | | 1 195 227.00 |
VW VAT | 7 433.00 | 7 433.00 | | 7 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 085 640.00 | 8 085 640.00 | | 8 085 640.00 |
