| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 219.00 | 219.00 | | 219.00 |
AH Goodwill | 1 324 100.00 | | 1 324 100.00 | 1 324 100.00 |
AP Buildings | 24 987.00 | 17 267.00 | 7 720.00 | 24 987.00 |
AR Technical installations, industrial equipment and tools | 1 997.00 | 889.00 | 1 108.00 | 1 997.00 |
AT Other tangible assets | 66 948.00 | 61 621.00 | 5 327.00 | 66 948.00 |
BJ TOTAL (I) | 1 418 250.00 | 79 995.00 | 1 338 255.00 | 1 418 250.00 |
BT Goods | 89 027.00 | | 89 027.00 | 89 027.00 |
BX Customers and related accounts | 28 258.00 | | 28 258.00 | 28 258.00 |
BZ Other receivables | 18 991.00 | | 18 991.00 | 18 991.00 |
CF Cash and cash equivalents | 42 578.00 | | 42 578.00 | 42 578.00 |
CH Prepaid expenses | 1 330.00 | | 1 330.00 | 1 330.00 |
CJ TOTAL (II) | 180 184.00 | | 180 184.00 | 180 184.00 |
CO Grand total (0 to V) | 1 598 434.00 | 79 995.00 | 1 518 438.00 | 1 598 434.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 594 939.00 | 484 449.00 | | 594 939.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 930.00 | 110 490.00 | | 120 930.00 |
DL TOTAL (I) | 759 869.00 | 638 939.00 | | 759 869.00 |
DU Loans and Debts from Credit Institutions (3) | 475 873.00 | 622 197.00 | | 475 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 157 906.00 | 158 349.00 | | 157 906.00 |
DX Trade payables and related accounts | 75 387.00 | 76 646.00 | | 75 387.00 |
DY Tax and social security liabilities | 44 874.00 | 50 553.00 | | 44 874.00 |
EB Prepaid income (2) | 4 530.00 | 4 545.00 | | 4 530.00 |
EC TOTAL (IV) | 758 569.00 | 912 290.00 | | 758 569.00 |
EE Grand total (I to V) | 1 518 438.00 | 1 551 228.00 | | 1 518 438.00 |
EG Accrued income and payables due within one year | 433 165.00 | 435 572.00 | | 433 165.00 |
| |
| 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 | 1 416 777.00 | | 2 003.00 | 1 416 777.00 |
I4 DECREASES Grand Total | | 530.00 | 1 418 250.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 1 324 319.00 | |
IY DECREASES Total Tangible Fixed Assets | | 530.00 | 93 931.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 324 319.00 | | | 1 324 319.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 92 458.00 | | 2 003.00 | 92 458.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 946.00 | 5 579.00 | 530.00 | 74 946.00 |
PE DEPRECIATION Total including other intangible assets | 219.00 | | | 219.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 74 727.00 | 5 579.00 | 530.00 | 74 727.00 |
| |
| 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 | 75 387.00 | 75 387.00 | | 75 387.00 |
8C Staff and Related Accounts | 24 308.00 | 24 308.00 | | 24 308.00 |
8D Social Security and Other Social Organizations | 17 469.00 | 17 469.00 | | 17 469.00 |
8L Deferred income | 4 530.00 | 4 530.00 | | 4 530.00 |
UX Other trade receivables | 28 258.00 | | | 28 258.00 |
VB VAT | 3 268.00 | | | 3 268.00 |
VH Loans with a maturity of more than one year at origin | 475 873.00 | 150 468.00 | 325 405.00 | 475 873.00 |
VI Group and Associates | 157 906.00 | 157 906.00 | | 157 906.00 |
VK Loans repaid during the year | 146 325.00 | | | 146 325.00 |
VM Income taxes | 2 099.00 | | | 2 099.00 |
VP Miscellaneous | 1 697.00 | | | 1 697.00 |
VQ Other Taxes, Duties, and Similar Debts | 970.00 | 970.00 | | 970.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 927.00 | | | 11 927.00 |
VS Prepaid expenses | 1 330.00 | | | 1 330.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 579.00 | 48 579.00 | | 48 579.00 |
VW VAT | 2 127.00 | 2 127.00 | | 2 127.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 758 569.00 | 433 165.00 | 325 405.00 | 758 569.00 |
| |
| 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 | 2 207.00 | 2 422.00 | | 2 207.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 014.00 | 9 895.00 | | 10 014.00 |
ST Other accounts | 38 875.00 | 34 802.00 | | 38 875.00 |
XQ Rental, rental and co-ownership charges | 17 683.00 | 17 666.00 | | 17 683.00 |
YW Business tax | 1 055.00 | 806.00 | | 1 055.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 262.00 | 3 228.00 | | 3 262.00 |
YY Amount of VAT collected | 73 022.00 | 71 327.00 | | 73 022.00 |
YZ Total deductible VAT on goods and services | 60 046.00 | 60 225.00 | | 60 046.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 66 572.00 | 62 363.00 | | 66 572.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
