| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 113 500.00 | | 113 500.00 | 113 500.00 |
AR Technical installations, industrial equipment and tools | 118 310.00 | 88 959.00 | 29 351.00 | 118 310.00 |
AT Other tangible assets | 654.00 | 654.00 | | 654.00 |
BB Receivables related to investments | 2 144.00 | | 2 144.00 | 2 144.00 |
BJ TOTAL (I) | 234 608.00 | 89 613.00 | 144 995.00 | 234 608.00 |
BX Customers and related accounts | 28 231.00 | | 28 231.00 | 28 231.00 |
BZ Other receivables | 58 878.00 | | 58 878.00 | 58 878.00 |
CF Cash and cash equivalents | 267 357.00 | | 267 357.00 | 267 357.00 |
CH Prepaid expenses | 79.00 | | 79.00 | 79.00 |
CJ TOTAL (II) | 354 545.00 | | 354 545.00 | 354 545.00 |
CO Grand total (0 to V) | 589 152.00 | 89 613.00 | 499 539.00 | 589 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 500.00 | 45 500.00 | | 45 500.00 |
DB Share, merger, contribution premiums, etc. | 174.00 | 174.00 | | 174.00 |
DD Legal reserve (1) | 4 550.00 | 4 550.00 | | 4 550.00 |
DG Other reserves | 294 412.00 | 227 201.00 | | 294 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 011.00 | 67 211.00 | | 52 011.00 |
DL TOTAL (I) | 396 647.00 | 344 637.00 | | 396 647.00 |
DU Loans and Debts from Credit Institutions (3) | 18 555.00 | 24 274.00 | | 18 555.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 022.00 | 85 918.00 | | 74 022.00 |
DX Trade payables and related accounts | 9 949.00 | 12 058.00 | | 9 949.00 |
DY Tax and social security liabilities | 366.00 | 8 528.00 | | 366.00 |
EC TOTAL (IV) | 102 892.00 | 130 777.00 | | 102 892.00 |
EE Grand total (I to V) | 499 539.00 | 475 414.00 | | 499 539.00 |
EG Accrued income and payables due within one year | 90 125.00 | 112 223.00 | | 90 125.00 |
| |
| 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 | 234 608.00 | | | 234 608.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 144.00 | |
I4 DECREASES Grand Total | | | 234 608.00 | |
IO DECREASES Total including other intangible assets | | | 113 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 118 964.00 | |
KD ACQUISITIONS Total including other intangible assets | 113 500.00 | | | 113 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 118 964.00 | | | 118 964.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 144.00 | | | 2 144.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 77 514.00 | 12 099.00 | | 77 514.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 77 514.00 | 12 099.00 | | 77 514.00 |
| |
| 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 | 9 949.00 | 9 949.00 | | 9 949.00 |
8D Social Security and Other Social Organizations | 366.00 | 366.00 | | 366.00 |
UL Receivables related to investments | 2 144.00 | | | 2 144.00 |
UX Other trade receivables | 28 231.00 | | | 28 231.00 |
VH Loans with a maturity of more than one year at origin | 18 555.00 | 5 788.00 | 12 767.00 | 18 555.00 |
VI Group and Associates | 74 022.00 | 74 022.00 | | 74 022.00 |
VS Prepaid expenses | 79.00 | | | 79.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 332.00 | 87 188.00 | 2 144.00 | 89 332.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 892.00 | 90 125.00 | 12 767.00 | 102 892.00 |
