| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 240 000.00 | | 240 000.00 | 240 000.00 |
AR Technical installations, industrial equipment and tools | 53 263.00 | 50 778.00 | 2 485.00 | 53 263.00 |
AT Other tangible assets | 33 026.00 | 31 197.00 | 1 829.00 | 33 026.00 |
BD Other fixed assets | 60 160.00 | | 60 160.00 | 60 160.00 |
BJ TOTAL (I) | 386 448.00 | 81 975.00 | 304 474.00 | 386 448.00 |
BT Goods | 44 983.00 | | 44 983.00 | 44 983.00 |
BV Advances and down payments on orders | 734.00 | | 734.00 | 734.00 |
BX Customers and related accounts | 29 093.00 | | 29 093.00 | 29 093.00 |
BZ Other receivables | 14 567.00 | | 14 567.00 | 14 567.00 |
CF Cash and cash equivalents | 313 049.00 | | 313 049.00 | 313 049.00 |
CH Prepaid expenses | 3 876.00 | | 3 876.00 | 3 876.00 |
CJ TOTAL (II) | 406 302.00 | | 406 302.00 | 406 302.00 |
CO Grand total (0 to V) | 792 750.00 | 81 975.00 | 710 775.00 | 792 750.00 |
| |
| 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 |
DG Other reserves | 469 408.00 | 385 100.00 | | 469 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 837.00 | 84 308.00 | | 84 837.00 |
DL TOTAL (I) | 559 745.00 | 474 908.00 | | 559 745.00 |
DU Loans and Debts from Credit Institutions (3) | 13 251.00 | 65 000.00 | | 13 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 153.00 | 35 252.00 | | 28 153.00 |
DX Trade payables and related accounts | 74 046.00 | 85 747.00 | | 74 046.00 |
DY Tax and social security liabilities | 33 717.00 | 29 869.00 | | 33 717.00 |
EA Other liabilities | 1 864.00 | 1 691.00 | | 1 864.00 |
EC TOTAL (IV) | 151 030.00 | 217 559.00 | | 151 030.00 |
EE Grand total (I to V) | 710 775.00 | 692 467.00 | | 710 775.00 |
EG Accrued income and payables due within one year | 151 030.00 | 204 362.00 | | 151 030.00 |
| |
| 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 | 385 934.00 | | 3 265.00 | 385 934.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60 160.00 | |
I4 DECREASES Grand Total | | 2 750.00 | 386 448.00 | |
IO DECREASES Total including other intangible assets | | | 240 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 750.00 | 86 288.00 | |
KD ACQUISITIONS Total including other intangible assets | 240 000.00 | | | 240 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 85 774.00 | | 3 265.00 | 85 774.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60 160.00 | | | 60 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 83 373.00 | 1 351.00 | 2 750.00 | 83 373.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 83 373.00 | 1 351.00 | 2 750.00 | 83 373.00 |
| |
| 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 | 74 046.00 | 74 046.00 | | 74 046.00 |
8C Staff and Related Accounts | 12 544.00 | 12 544.00 | | 12 544.00 |
8D Social Security and Other Social Organizations | 13 267.00 | 13 267.00 | | 13 267.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 864.00 | 1 864.00 | | 1 864.00 |
UX Other trade receivables | 29 093.00 | | | 29 093.00 |
VB VAT | 4 299.00 | | | 4 299.00 |
VH Loans with a maturity of more than one year at origin | 13 251.00 | 13 251.00 | | 13 251.00 |
VI Group and Associates | 28 153.00 | 28 153.00 | | 28 153.00 |
VK Loans repaid during the year | 51 618.00 | | | 51 618.00 |
VM Income taxes | 5 464.00 | | | 5 464.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 804.00 | | | 4 804.00 |
VS Prepaid expenses | 3 876.00 | | | 3 876.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 536.00 | 47 536.00 | | 47 536.00 |
VW VAT | 7 645.00 | 7 645.00 | | 7 645.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 151 030.00 | 151 030.00 | | 151 030.00 |
