| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 584.00 | 584.00 | | 584.00 |
AH Goodwill | 1 119 310.00 | 256 430.00 | 862 880.00 | 1 119 310.00 |
AR Technical installations, industrial equipment and tools | 1 569.00 | 979.00 | 589.00 | 1 569.00 |
AT Other tangible assets | 50 085.00 | 32 829.00 | 17 256.00 | 50 085.00 |
BD Other fixed assets | 900.00 | | 900.00 | 900.00 |
BH Other financial assets | 6 340.00 | | 6 340.00 | 6 340.00 |
BJ TOTAL (I) | 1 178 787.00 | 290 822.00 | 887 965.00 | 1 178 787.00 |
BT Goods | 76 975.00 | | 76 975.00 | 76 975.00 |
BX Customers and related accounts | 31 733.00 | | 31 733.00 | 31 733.00 |
BZ Other receivables | 41 308.00 | | 41 308.00 | 41 308.00 |
CF Cash and cash equivalents | 63 166.00 | | 63 166.00 | 63 166.00 |
CH Prepaid expenses | 3 890.00 | | 3 890.00 | 3 890.00 |
CJ TOTAL (II) | 217 073.00 | | 217 073.00 | 217 073.00 |
CO Grand total (0 to V) | 1 395 860.00 | 290 822.00 | 1 105 038.00 | 1 395 860.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 190 773.00 | 190 773.00 | | 190 773.00 |
DH Retained earnings | -48 123.00 | -80 058.00 | | -48 123.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 99 137.00 | 31 935.00 | | 99 137.00 |
DL TOTAL (I) | 263 787.00 | 164 651.00 | | 263 787.00 |
DU Loans and Debts from Credit Institutions (3) | 566 555.00 | 664 597.00 | | 566 555.00 |
DV Miscellaneous Loans and Financial Debts (4) | 180 268.00 | 190 731.00 | | 180 268.00 |
DX Trade payables and related accounts | 50 237.00 | 41 085.00 | | 50 237.00 |
DY Tax and social security liabilities | 22 211.00 | 19 236.00 | | 22 211.00 |
EA Other liabilities | 21 979.00 | 15.00 | | 21 979.00 |
EB Prepaid income (2) | | 150.00 | | |
EC TOTAL (IV) | 841 250.00 | 915 814.00 | | 841 250.00 |
EE Grand total (I to V) | 1 105 038.00 | 1 080 465.00 | | 1 105 038.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 872.00 | 4 332.00 | | 1 872.00 |
EI Including equity loans | 180 268.00 | | | 180 268.00 |
| |
| 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 | 1 176 770.00 | | 2 817.00 | 1 176 770.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 240.00 | |
I4 DECREASES Grand Total | | 800.00 | 1 178 787.00 | |
IO DECREASES Total including other intangible assets | | | 1 119 894.00 | |
IY DECREASES Total Tangible Fixed Assets | | 800.00 | 51 653.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 119 894.00 | | | 1 119 894.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 637.00 | | 2 817.00 | 49 637.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 240.00 | | | 7 240.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 349.00 | 4 843.00 | 800.00 | 30 349.00 |
PE DEPRECIATION Total including other intangible assets | 584.00 | | | 584.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 765.00 | 4 843.00 | 800.00 | 29 765.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 256 430.00 | | | 256 430.00 |
7B Total provisions for depreciation | 256 430.00 | | | 256 430.00 |
7C Grand total | 256 430.00 | | | 256 430.00 |
| |
| 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 | 50 237.00 | 50 237.00 | | 50 237.00 |
8C Staff and Related Accounts | 8 665.00 | 8 665.00 | | 8 665.00 |
8D Social Security and Other Social Organizations | 7 624.00 | 7 624.00 | | 7 624.00 |
8E Income Taxes | 21 964.00 | 21 964.00 | | 21 964.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15.00 | 15.00 | | 15.00 |
UT Other financial assets | 6 340.00 | | 6 340.00 | 6 340.00 |
UX Other trade receivables | 31 733.00 | 31 733.00 | | 31 733.00 |
VB VAT | 4 101.00 | 4 101.00 | | 4 101.00 |
VG Loans with a maturity of up to one year at origin | 1 872.00 | 1 872.00 | | 1 872.00 |
VH Loans with a maturity of more than one year at origin | 564 683.00 | 96 591.00 | 392 995.00 | 564 683.00 |
VI Group and Associates | 180 268.00 | 180 268.00 | | 180 268.00 |
VK Loans repaid during the year | 95 533.00 | | | 95 533.00 |
VM Income taxes | 22 436.00 | 22 436.00 | | 22 436.00 |
VP Miscellaneous | 1 382.00 | 1 382.00 | | 1 382.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 961.00 | 1 961.00 | | 1 961.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 389.00 | 13 389.00 | | 13 389.00 |
VS Prepaid expenses | 3 890.00 | 3 890.00 | | 3 890.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 271.00 | 76 931.00 | 6 340.00 | 83 271.00 |
VW VAT | 3 962.00 | 3 962.00 | | 3 962.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 841 250.00 | 373 159.00 | 392 995.00 | 841 250.00 |
