| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 175 000.00 | | 175 000.00 | 175 000.00 |
AP Buildings | 343 143.00 | 259 324.00 | 83 819.00 | 343 143.00 |
AT Other tangible assets | 14 342.00 | 7 656.00 | 6 686.00 | 14 342.00 |
BH Other financial assets | 13 369.00 | | 13 369.00 | 13 369.00 |
BJ TOTAL (I) | 545 854.00 | 266 980.00 | 278 874.00 | 545 854.00 |
BT Goods | 430 400.00 | | 430 400.00 | 430 400.00 |
BX Customers and related accounts | 28 599.00 | | 28 599.00 | 28 599.00 |
BZ Other receivables | 34 706.00 | | 34 706.00 | 34 706.00 |
CF Cash and cash equivalents | 9 968.00 | | 9 968.00 | 9 968.00 |
CJ TOTAL (II) | 503 673.00 | | 503 673.00 | 503 673.00 |
CO Grand total (0 to V) | 1 049 526.00 | 266 980.00 | 782 546.00 | 1 049 526.00 |
CP Shares due in less than one year | 13 369.00 | | | 13 369.00 |
| |
| 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 |
DG Other reserves | 73 452.00 | 73 452.00 | | 73 452.00 |
DH Retained earnings | -68 537.00 | -62 537.00 | | -68 537.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 196.00 | -6 000.00 | | -10 196.00 |
DL TOTAL (I) | 5 718.00 | 15 914.00 | | 5 718.00 |
DU Loans and Debts from Credit Institutions (3) | 19 478.00 | 41 071.00 | | 19 478.00 |
DV Miscellaneous Loans and Financial Debts (4) | 232 588.00 | 194 098.00 | | 232 588.00 |
DX Trade payables and related accounts | 513 510.00 | 445 601.00 | | 513 510.00 |
DY Tax and social security liabilities | 11 252.00 | 15 541.00 | | 11 252.00 |
EC TOTAL (IV) | 776 828.00 | 696 311.00 | | 776 828.00 |
EE Grand total (I to V) | 782 546.00 | 712 225.00 | | 782 546.00 |
EG Accrued income and payables due within one year | 776 828.00 | 696 310.00 | | 776 828.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 19 478.00 | 5 986.00 | | 19 478.00 |
| |
| 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 | 540 270.00 | | 5 584.00 | 540 270.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 369.00 | |
I4 DECREASES Grand Total | | | 545 854.00 | |
IO DECREASES Total including other intangible assets | | | 175 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 357 485.00 | |
KD ACQUISITIONS Total including other intangible assets | 175 000.00 | | | 175 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 351 901.00 | | 5 584.00 | 351 901.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 369.00 | | | 13 369.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 231 323.00 | 35 657.00 | | 231 323.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 231 323.00 | 35 657.00 | | 231 323.00 |
| |
| 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 | 513 510.00 | 513 510.00 | | 513 510.00 |
8C Staff and Related Accounts | 2 354.00 | 2 354.00 | | 2 354.00 |
8D Social Security and Other Social Organizations | 8 899.00 | 8 899.00 | | 8 899.00 |
UT Other financial assets | 13 369.00 | 13 369.00 | | 13 369.00 |
UX Other trade receivables | 28 599.00 | | | 28 599.00 |
VB VAT | 21 385.00 | | | 21 385.00 |
VG Loans with a maturity of up to one year at origin | 19 478.00 | 19 478.00 | | 19 478.00 |
VI Group and Associates | 232 588.00 | 232 588.00 | | 232 588.00 |
VM Income taxes | 7 495.00 | | | 7 495.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 826.00 | | | 5 826.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 674.00 | 76 674.00 | | 76 674.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 776 828.00 | 776 828.00 | | 776 828.00 |
| |
| 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 | 3 102.00 | 1 876.00 | | 3 102.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 532.00 | 8 144.00 | | 8 532.00 |
ST Other accounts | 20 202.00 | 23 639.00 | | 20 202.00 |
XQ Rental, rental and co-ownership charges | 69 327.00 | 68 476.00 | | 69 327.00 |
YT Subcontracting | 513.00 | 1 101.00 | | 513.00 |
YW Business tax | 7 679.00 | 8 093.00 | | 7 679.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 781.00 | 9 969.00 | | 10 781.00 |
YY Amount of VAT collected | 176 833.00 | 166 461.00 | | 176 833.00 |
YZ Total deductible VAT on goods and services | 148 033.00 | 123 901.00 | | 148 033.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 98 574.00 | 101 360.00 | | 98 574.00 |
