| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 425.00 | 1 425.00 | | 1 425.00 |
AH Goodwill | 147 860.00 | | 147 860.00 | 147 860.00 |
AR Technical installations, industrial equipment and tools | 31 536.00 | 20 126.00 | 11 409.00 | 31 536.00 |
AT Other tangible assets | 16 617.00 | 16 157.00 | 460.00 | 16 617.00 |
BJ TOTAL (I) | 197 438.00 | 37 708.00 | 159 730.00 | 197 438.00 |
BZ Other receivables | 284.00 | | 284.00 | 284.00 |
CF Cash and cash equivalents | 1 089 823.00 | | 1 089 823.00 | 1 089 823.00 |
CH Prepaid expenses | 2 608.00 | | 2 608.00 | 2 608.00 |
CJ TOTAL (II) | 1 092 715.00 | | 1 092 715.00 | 1 092 715.00 |
CO Grand total (0 to V) | 1 290 153.00 | 37 708.00 | 1 252 445.00 | 1 290 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 49 000.00 | 49 000.00 | | 49 000.00 |
DD Legal reserve (1) | 4 900.00 | 4 900.00 | | 4 900.00 |
DG Other reserves | 458 758.00 | 430 715.00 | | 458 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 169 395.00 | 108 043.00 | | 169 395.00 |
DL TOTAL (I) | 682 054.00 | 592 658.00 | | 682 054.00 |
DQ Provisions for Expenses | 25 069.00 | | | 25 069.00 |
DR TOTAL (IV) | 25 069.00 | | | 25 069.00 |
DV Miscellaneous Loans and Financial Debts (4) | 418 426.00 | 264 692.00 | | 418 426.00 |
DX Trade payables and related accounts | 35 972.00 | 26 890.00 | | 35 972.00 |
DY Tax and social security liabilities | 90 924.00 | 67 501.00 | | 90 924.00 |
EC TOTAL (IV) | 545 322.00 | 359 083.00 | | 545 322.00 |
EE Grand total (I to V) | 1 252 445.00 | 951 741.00 | | 1 252 445.00 |
EI Including equity loans | 418 426.00 | | | 418 426.00 |
| |
| 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 | 185 888.00 | | 11 550.00 | 185 888.00 |
I4 DECREASES Grand Total | | | 197 438.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 153.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 185 888.00 | | 11 550.00 | 185 888.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 701.00 | 1 007.00 | | 36 701.00 |
PE DEPRECIATION Total including other intangible assets | 1 425.00 | | | 1 425.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 276.00 | 1 007.00 | | 35 276.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | | 25 069.00 | | |
7B Total provisions for depreciation | | 25 069.00 | | |
| |
| 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 | 35 972.00 | 35 972.00 | | 35 972.00 |
8K Other liabilities (including liabilities related to repo transactions) | 418 426.00 | 418 426.00 | | 418 426.00 |
VQ Other Taxes, Duties, and Similar Debts | 90 924.00 | 90 924.00 | | 90 924.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 892.00 | 2 892.00 | | 2 892.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 545 322.00 | 545 322.00 | | 545 322.00 |
