| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 103 665.00 | | 103 665.00 | 103 665.00 |
AR Technical installations, industrial equipment and tools | 1 692.00 | 1 692.00 | | 1 692.00 |
AT Other tangible assets | 30 166.00 | 29 307.00 | 860.00 | 30 166.00 |
BH Other financial assets | 2 055.00 | | 2 055.00 | 2 055.00 |
BJ TOTAL (I) | 137 579.00 | 30 999.00 | 106 580.00 | 137 579.00 |
BT Goods | 29 419.00 | 2 843.00 | 26 576.00 | 29 419.00 |
BV Advances and down payments on orders | 307.00 | | 307.00 | 307.00 |
BZ Other receivables | 2 359.00 | | 2 359.00 | 2 359.00 |
CF Cash and cash equivalents | 3 685.00 | | 3 685.00 | 3 685.00 |
CH Prepaid expenses | 1 178.00 | | 1 178.00 | 1 178.00 |
CJ TOTAL (II) | 36 947.00 | 2 843.00 | 34 104.00 | 36 947.00 |
CO Grand total (0 to V) | 174 526.00 | 33 842.00 | 140 684.00 | 174 526.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 126 563.00 | | | 126 563.00 |
DH Retained earnings | -68 362.00 | | | -68 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 519.00 | | | -45 519.00 |
DL TOTAL (I) | 21 481.00 | | | 21 481.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 719.00 | | | 110 719.00 |
DX Trade payables and related accounts | 3 922.00 | | | 3 922.00 |
DY Tax and social security liabilities | 4 561.00 | | | 4 561.00 |
EC TOTAL (IV) | 119 203.00 | | | 119 203.00 |
EE Grand total (I to V) | 140 684.00 | | | 140 684.00 |
EG Accrued income and payables due within one year | 119 203.00 | | | 119 203.00 |
| |
| 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 | 137 579.00 | | | 137 579.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 055.00 | |
I4 DECREASES Grand Total | | | 137 579.00 | |
IO DECREASES Total including other intangible assets | | | 103 665.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 859.00 | |
KD ACQUISITIONS Total including other intangible assets | 103 665.00 | | | 103 665.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 859.00 | | | 31 859.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 055.00 | | | 2 055.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 578.00 | 423.00 | | 30 578.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 578.00 | 421.00 | | 30 578.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 1 648.00 | 2 843.00 | 1 648.00 | 1 648.00 |
7B Total provisions for depreciation | 1 648.00 | 2 843.00 | 1 648.00 | 1 648.00 |
7C Grand total | 1 648.00 | 2 843.00 | 1 648.00 | 1 648.00 |
UE of which provisions and reversals: - Operating | | 2 843.00 | 1 648.00 | |
| |
| 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 | 3 922.00 | 3 922.00 | | 3 922.00 |
8D Social Security and Other Social Organizations | 1 712.00 | 1 712.00 | | 1 712.00 |
UT Other financial assets | 2 055.00 | | | 2 055.00 |
VB VAT | 1 173.00 | | | 1 173.00 |
VI Group and Associates | 110 719.00 | 110 719.00 | | 110 719.00 |
VP Miscellaneous | 1 186.00 | | | 1 186.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 849.00 | 2 849.00 | | 2 849.00 |
VS Prepaid expenses | 1 178.00 | | | 1 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 591.00 | 3 536.00 | 2 055.00 | 5 591.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 203.00 | 119 203.00 | | 119 203.00 |
| |
| 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 | 3 393.00 | | | 3 393.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 816.00 | | | 7 816.00 |
ST Other accounts | 9 237.00 | | | 9 237.00 |
XQ Rental, rental and co-ownership charges | 21 800.00 | | | 21 800.00 |
YT Subcontracting | 295.00 | | | 295.00 |
YW Business tax | 844.00 | | | 844.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 237.00 | | | 4 237.00 |
YY Amount of VAT collected | 7 699.00 | | | 7 699.00 |
YZ Total deductible VAT on goods and services | 10 274.00 | | | 10 274.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 39 148.00 | | | 39 148.00 |
