| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 427 000.00 | | 427 000.00 | 427 000.00 |
AR Technical installations, industrial equipment and tools | 72 256.00 | 42 818.00 | 29 437.00 | 72 256.00 |
AT Other tangible assets | 54 640.00 | 48 701.00 | 5 939.00 | 54 640.00 |
BJ TOTAL (I) | 553 895.00 | 91 519.00 | 462 376.00 | 553 895.00 |
BL Raw materials, supplies | 50 440.00 | | 50 440.00 | 50 440.00 |
BX Customers and related accounts | 19 765.00 | | 19 765.00 | 19 765.00 |
BZ Other receivables | 7 627.00 | | 7 627.00 | 7 627.00 |
CF Cash and cash equivalents | 67 021.00 | | 67 021.00 | 67 021.00 |
CH Prepaid expenses | 3 127.00 | | 3 127.00 | 3 127.00 |
CJ TOTAL (II) | 147 981.00 | | 147 981.00 | 147 981.00 |
CO Grand total (0 to V) | 701 876.00 | 91 519.00 | 610 357.00 | 701 876.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 487 379.00 | 472 395.00 | | 487 379.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 173.00 | 14 983.00 | | 7 173.00 |
DL TOTAL (I) | 527 552.00 | 520 379.00 | | 527 552.00 |
DU Loans and Debts from Credit Institutions (3) | 33 082.00 | 50 010.00 | | 33 082.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 938.00 | 22 938.00 | | 12 938.00 |
DX Trade payables and related accounts | 11 266.00 | 9 929.00 | | 11 266.00 |
DY Tax and social security liabilities | 25 519.00 | 23 510.00 | | 25 519.00 |
EA Other liabilities | | 1.00 | | |
EC TOTAL (IV) | 82 804.00 | 106 387.00 | | 82 804.00 |
EE Grand total (I to V) | 610 357.00 | 626 765.00 | | 610 357.00 |
EG Accrued income and payables due within one year | 67 510.00 | 73 304.00 | | 67 510.00 |
| |
| 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 | 553 895.00 | | | 553 895.00 |
I4 DECREASES Grand Total | | | 553 895.00 | |
IO DECREASES Total including other intangible assets | | | 427 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 126 895.00 | |
KD ACQUISITIONS Total including other intangible assets | 427 000.00 | | | 427 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 126 895.00 | | | 126 895.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 76 485.00 | 15 034.00 | | 76 485.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 76 485.00 | 15 034.00 | | 76 485.00 |
| |
| 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 | 11 266.00 | 11 266.00 | | 11 266.00 |
8C Staff and Related Accounts | 8 986.00 | 8 986.00 | | 8 986.00 |
8D Social Security and Other Social Organizations | 6 022.00 | 6 022.00 | | 6 022.00 |
UX Other trade receivables | 19 765.00 | | | 19 765.00 |
VH Loans with a maturity of more than one year at origin | 33 082.00 | 17 788.00 | 15 294.00 | 33 082.00 |
VI Group and Associates | 12 938.00 | 12 938.00 | | 12 938.00 |
VK Loans repaid during the year | 16 927.00 | | | 16 927.00 |
VM Income taxes | 7 298.00 | | | 7 298.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 407.00 | 1 407.00 | | 1 407.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 329.00 | | | 329.00 |
VS Prepaid expenses | 3 127.00 | | | 3 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 519.00 | 30 519.00 | | 30 519.00 |
VW VAT | 9 103.00 | 9 103.00 | | 9 103.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 804.00 | 67 510.00 | 15 294.00 | 82 804.00 |
