| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 059 000.00 | | 1 059 000.00 | 1 059 000.00 |
AR Technical installations, industrial equipment and tools | 2 709.00 | 1 746.00 | 963.00 | 2 709.00 |
AT Other tangible assets | 266 736.00 | 95 883.00 | 170 853.00 | 266 736.00 |
BD Other fixed assets | 981.00 | | 981.00 | 981.00 |
BH Other financial assets | 6 160.00 | | 6 160.00 | 6 160.00 |
BJ TOTAL (I) | 1 335 766.00 | 97 629.00 | 1 238 137.00 | 1 335 766.00 |
BT Goods | 205 827.00 | | 205 827.00 | 205 827.00 |
BX Customers and related accounts | 36 559.00 | | 36 559.00 | 36 559.00 |
BZ Other receivables | 22 150.00 | | 22 150.00 | 22 150.00 |
CD Marketable securities | 2 502.00 | | 2 502.00 | 2 502.00 |
CF Cash and cash equivalents | 222 583.00 | | 222 583.00 | 222 583.00 |
CH Prepaid expenses | 3 096.00 | | 3 096.00 | 3 096.00 |
CJ TOTAL (II) | 492 716.00 | | 492 716.00 | 492 716.00 |
CO Grand total (0 to V) | 1 828 482.00 | 97 629.00 | 1 730 853.00 | 1 828 482.00 |
CU Other investments | 181.00 | | 181.00 | 181.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 518 714.00 | 373 948.00 | | 518 714.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 138 987.00 | 144 767.00 | | 138 987.00 |
DL TOTAL (I) | 723 701.00 | 584 714.00 | | 723 701.00 |
DU Loans and Debts from Credit Institutions (3) | 729 416.00 | 836 933.00 | | 729 416.00 |
DV Miscellaneous Loans and Financial Debts (4) | 107 613.00 | 137 258.00 | | 107 613.00 |
DX Trade payables and related accounts | 143 307.00 | 106 752.00 | | 143 307.00 |
DY Tax and social security liabilities | 26 626.00 | 40 490.00 | | 26 626.00 |
EA Other liabilities | 191.00 | 191.00 | | 191.00 |
EC TOTAL (IV) | 1 007 152.00 | 1 121 624.00 | | 1 007 152.00 |
EE Grand total (I to V) | 1 730 853.00 | 1 706 339.00 | | 1 730 853.00 |
EG Accrued income and payables due within one year | 387 896.00 | 392 517.00 | | 387 896.00 |
| |
| 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 | 1 335 766.00 | | | 1 335 766.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 322.00 | |
I4 DECREASES Grand Total | | | 1 335 766.00 | |
IO DECREASES Total including other intangible assets | | | 1 059 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 269 444.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 059 000.00 | | | 1 059 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 269 444.00 | | | 269 444.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 322.00 | | | 7 322.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70 782.00 | 26 847.00 | | 70 782.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 70 782.00 | 26 847.00 | | 70 782.00 |
| |
| 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 | 143 307.00 | 143 307.00 | | 143 307.00 |
8C Staff and Related Accounts | 7 292.00 | 7 292.00 | | 7 292.00 |
8D Social Security and Other Social Organizations | 10 643.00 | 10 643.00 | | 10 643.00 |
8K Other liabilities (including liabilities related to repo transactions) | 191.00 | 191.00 | | 191.00 |
UT Other financial assets | 6 160.00 | | | 6 160.00 |
UX Other trade receivables | 36 559.00 | | | 36 559.00 |
VB VAT | 1 574.00 | | | 1 574.00 |
VG Loans with a maturity of up to one year at origin | 308.00 | 308.00 | | 308.00 |
VH Loans with a maturity of more than one year at origin | 729 107.00 | 109 850.00 | 464 239.00 | 729 107.00 |
VI Group and Associates | 107 613.00 | 107 613.00 | | 107 613.00 |
VK Loans repaid during the year | 107 477.00 | | | 107 477.00 |
VM Income taxes | 17 388.00 | | | 17 388.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 475.00 | 4 475.00 | | 4 475.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 188.00 | | | 3 188.00 |
VS Prepaid expenses | 3 096.00 | | | 3 096.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 965.00 | 61 805.00 | 6 160.00 | 67 965.00 |
VW VAT | 4 216.00 | 4 216.00 | | 4 216.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 007 152.00 | 387 896.00 | 464 239.00 | 1 007 152.00 |
