| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 80 688.00 | 80 688.00 | | 80 688.00 |
AF Concessions, Patents and Similar Rights | 157.00 | 157.00 | | 157.00 |
AH Goodwill | 1 363 700.00 | | 1 363 700.00 | 1 363 700.00 |
AR Technical installations, industrial equipment and tools | 7 642.00 | 5 767.00 | 1 876.00 | 7 642.00 |
AT Other tangible assets | 59 183.00 | 32 165.00 | 27 018.00 | 59 183.00 |
BD Other fixed assets | 5 100.00 | | 5 100.00 | 5 100.00 |
BH Other financial assets | 1 359.00 | | 1 359.00 | 1 359.00 |
BJ TOTAL (I) | 1 517 830.00 | 118 777.00 | 1 399 053.00 | 1 517 830.00 |
BT Goods | 154 238.00 | | 154 238.00 | 154 238.00 |
BX Customers and related accounts | 33 666.00 | | 33 666.00 | 33 666.00 |
BZ Other receivables | 25 023.00 | | 25 023.00 | 25 023.00 |
CF Cash and cash equivalents | 91 086.00 | | 91 086.00 | 91 086.00 |
CH Prepaid expenses | 942.00 | | 942.00 | 942.00 |
CJ TOTAL (II) | 304 957.00 | | 304 957.00 | 304 957.00 |
CO Grand total (0 to V) | 1 822 787.00 | 118 777.00 | 1 704 010.00 | 1 822 787.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 159 691.00 | 132 569.00 | | 159 691.00 |
DL TOTAL (I) | 170 691.00 | 143 569.00 | | 170 691.00 |
DU Loans and Debts from Credit Institutions (3) | 683 500.00 | 790 630.00 | | 683 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 644 055.00 | 593 650.00 | | 644 055.00 |
DX Trade payables and related accounts | 162 129.00 | 137 237.00 | | 162 129.00 |
DY Tax and social security liabilities | 43 419.00 | 43 434.00 | | 43 419.00 |
EA Other liabilities | 216.00 | 586.00 | | 216.00 |
EC TOTAL (IV) | 1 533 319.00 | 1 565 537.00 | | 1 533 319.00 |
EE Grand total (I to V) | 1 704 010.00 | 1 709 106.00 | | 1 704 010.00 |
EG Accrued income and payables due within one year | 960 109.00 | 882 246.00 | | 960 109.00 |
| |
| 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 | 1 516 684.00 | | 1 145.00 | 1 516 684.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 80 688.00 | | | 80 688.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 459.00 | |
I4 DECREASES Grand Total | | | 1 517 830.00 | |
IN DECREASES Start-up, development, or research expenses | | | 80 688.00 | |
IO DECREASES Total including other intangible assets | | | 1 363 857.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 66 826.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 363 857.00 | | | 1 363 857.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 680.00 | | 1 145.00 | 65 680.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 459.00 | | | 6 459.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 112 930.00 | 5 847.00 | | 112 930.00 |
CY DEPRECIATION Start-up, development, or research expenses | 80 688.00 | | | 80 688.00 |
PE DEPRECIATION Total including other intangible assets | 157.00 | | | 157.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 085.00 | 5 847.00 | | 32 085.00 |
| |
| 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 | 162 129.00 | 162 129.00 | | 162 129.00 |
8C Staff and Related Accounts | 22 797.00 | 22 797.00 | | 22 797.00 |
8D Social Security and Other Social Organizations | 18 938.00 | 18 938.00 | | 18 938.00 |
8K Other liabilities (including liabilities related to repo transactions) | 216.00 | 216.00 | | 216.00 |
UT Other financial assets | 1 359.00 | | | 1 359.00 |
UX Other trade receivables | 33 666.00 | | | 33 666.00 |
UZ Social Security, other social security organizations | 5 920.00 | | | 5 920.00 |
VB VAT | 1 575.00 | | | 1 575.00 |
VH Loans with a maturity of more than one year at origin | 683 500.00 | 110 291.00 | 453 614.00 | 683 500.00 |
VI Group and Associates | 644 055.00 | 644 055.00 | | 644 055.00 |
VK Loans repaid during the year | 107 097.00 | | | 107 097.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 653.00 | 1 653.00 | | 1 653.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 528.00 | | | 17 528.00 |
VS Prepaid expenses | 942.00 | | | 942.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 991.00 | 59 632.00 | 1 359.00 | 60 991.00 |
VW VAT | 31.00 | 31.00 | | 31.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 533 319.00 | 960 109.00 | 453 614.00 | 1 533 319.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 21 639.00 | 21 796.00 | | 21 639.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 747.00 | 9 522.00 | | 7 747.00 |
ST Other accounts | 45 342.00 | 45 944.00 | | 45 342.00 |
XQ Rental, rental and co-ownership charges | 38 731.00 | 35 946.00 | | 38 731.00 |
YW Business tax | 1 924.00 | 2 205.00 | | 1 924.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 23 563.00 | 24 001.00 | | 23 563.00 |
YY Amount of VAT collected | 83 138.00 | 80 188.00 | | 83 138.00 |
YZ Total deductible VAT on goods and services | 68 226.00 | 68 441.00 | | 68 226.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 91 820.00 | 91 412.00 | | 91 820.00 |
