| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 265 000.00 | | 265 000.00 | 265 000.00 |
AT Other tangible assets | 80 280.00 | 17 284.00 | 62 996.00 | 80 280.00 |
BH Other financial assets | 9 410.00 | | 9 410.00 | 9 410.00 |
BJ TOTAL (I) | 354 690.00 | 17 284.00 | 337 406.00 | 354 690.00 |
BT Goods | 61 998.00 | | 61 998.00 | 61 998.00 |
BX Customers and related accounts | 15 874.00 | | 15 874.00 | 15 874.00 |
BZ Other receivables | 19 905.00 | | 19 905.00 | 19 905.00 |
CF Cash and cash equivalents | 19 961.00 | | 19 961.00 | 19 961.00 |
CH Prepaid expenses | 1 389.00 | | 1 389.00 | 1 389.00 |
CJ TOTAL (II) | 119 128.00 | | 119 128.00 | 119 128.00 |
CO Grand total (0 to V) | 473 818.00 | 17 284.00 | 456 535.00 | 473 818.00 |
| |
| 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 |
DH Retained earnings | -46 692.00 | | | -46 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 824.00 | -46 692.00 | | 25 824.00 |
DL TOTAL (I) | 9 133.00 | -16 692.00 | | 9 133.00 |
DU Loans and Debts from Credit Institutions (3) | 291 967.00 | 319 017.00 | | 291 967.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 548.00 | 53 048.00 | | 39 548.00 |
DX Trade payables and related accounts | 88 684.00 | 65 230.00 | | 88 684.00 |
DY Tax and social security liabilities | 27 204.00 | 36 205.00 | | 27 204.00 |
EC TOTAL (IV) | 447 402.00 | 473 500.00 | | 447 402.00 |
EE Grand total (I to V) | 456 535.00 | 456 808.00 | | 456 535.00 |
EG Accrued income and payables due within one year | 143 401.00 | 181 534.00 | | 143 401.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 181 534.00 | | | 181 534.00 |
| |
| 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 | 354 690.00 | | | 354 690.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 410.00 | |
I4 DECREASES Grand Total | | | 354 690.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 80 280.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 80 280.00 | | | 80 280.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 410.00 | | | 9 410.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 839.00 | 8 445.00 | | 8 839.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 839.00 | 8 445.00 | | 8 839.00 |
| |
| 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 | 88 684.00 | 88 684.00 | | 88 684.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 548.00 | | 39 548.00 | 39 548.00 |
UT Other financial assets | 9 410.00 | | | 9 410.00 |
UX Other trade receivables | 15 874.00 | | | 15 874.00 |
VH Loans with a maturity of more than one year at origin | 291 967.00 | 27 514.00 | 114 850.00 | 291 967.00 |
VJ Loans taken out during the year | 350 000.00 | | | 350 000.00 |
VK Loans repaid during the year | 27 050.00 | | | 27 050.00 |
VP Miscellaneous | 19 905.00 | | | 19 905.00 |
VQ Other Taxes, Duties, and Similar Debts | 27 204.00 | 27 204.00 | | 27 204.00 |
VS Prepaid expenses | 1 389.00 | | | 1 389.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 579.00 | 37 169.00 | 9 410.00 | 46 579.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 447 402.00 | 143 401.00 | 154 398.00 | 447 402.00 |
